Flat SW3 2 beds 2 baths

Brompton Road, London SW3

London, England · SW3

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-682

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

30%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£71,028	£72,093	£73,896	£75,743	£78,015	£370,776
Total Expenses	£72,867	£73,483	£74,138	£74,808	£75,507	£370,803
Profit Before Tax	£-1,839	£-1,389	£-242	£935	£2,508	£-28
Profit After Tax	£-1,839	£-1,389	£-242	£757	£2,032	£-682
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£-1,828	£-1,378	£21,758	£40,028	£54,290	£112,870
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	10%	14%	30%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change