Flat
SW5
3 beds
2 baths
Earls Court Road, London SW5
London, England · SW5
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-6,243
↘ -2%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
28%
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 | £49,452 | £50,194 | £51,449 | £52,735 | £54,317 | £258,146 |
| Total Expenses | £52,571 | £52,692 | £52,860 | £53,033 | £53,233 | £264,389 |
| Profit Before Tax | £-3,119 | £-2,498 | £-1,411 | £-298 | £1,083 | £-6,243 |
| Profit After Tax | £-3,119 | £-2,498 | £-1,411 | £-298 | £1,083 | £-6,243 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-3,108 | £-2,486 | £21,589 | £40,758 | £55,717 | £112,470 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change