Flat SW3 2 beds 1 bath

Kings Road, London SW3

London, England · SW3

Initial Investment

First Year

£256,250First Year

Profit From Rental Income

After 5 Years

£-11,221

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£78,970

↗ 10%After 5 Years

Return On Investment

26%

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	£32,136	£32,618	£33,433	£34,269	£35,297	£167,754
Total Expenses	£35,565	£35,659	£35,784	£35,911	£36,057	£178,976
Profit Before Tax	£-3,429	£-3,041	£-2,350	£-1,642	£-759	£-11,221
Profit After Tax	£-3,429	£-3,041	£-2,350	£-1,642	£-759	£-11,221
Change In Property Value	£8	£8	£15,300	£27,311	£36,343	£78,970
Net Return	£-3,421	£-3,033	£12,950	£25,669	£35,584	£67,749
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	26%

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