Flat
SW5
2 beds
2 baths
Philbeach Gardens, Earls Court SW5
London, England · SW5
View property listing
Initial Investment
£247,500First YearProfit From Rental Income
£54,074
↗ 22%After 5 Years
Change In Property Value
£76,389
↗ 10%After 5 Years
Return On Investment
53%
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 | £47,784 | £48,501 | £49,713 | £50,956 | £52,485 | £249,439 |
| Total Expenses | £36,233 | £36,353 | £36,519 | £36,689 | £36,887 | £182,681 |
| Profit Before Tax | £11,551 | £12,148 | £13,194 | £14,267 | £15,598 | £66,758 |
| Profit After Tax | £9,356 | £9,840 | £10,687 | £11,556 | £12,634 | £54,074 |
| Change In Property Value | £7 | £7 | £14,800 | £26,419 | £35,156 | £76,389 |
| Net Return | £9,364 | £9,847 | £25,488 | £37,975 | £47,790 | £130,463 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change