Flat
SW5
2 beds
2 baths
Hogarth Road, Earls Court, London SW5
London, England · SW5
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£50,945
↗ 19%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
50%
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 | £51,648 | £52,423 | £53,733 | £55,077 | £56,729 | £269,610 |
| Total Expenses | £40,937 | £41,107 | £41,325 | £41,547 | £41,799 | £206,715 |
| Profit Before Tax | £10,711 | £11,316 | £12,409 | £13,529 | £14,930 | £62,895 |
| Profit After Tax | £8,676 | £9,166 | £10,051 | £10,959 | £12,093 | £50,945 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £8,684 | £9,174 | £26,051 | £39,519 | £50,099 | £133,528 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change