Flat
SW5
0 beds
1 bath
Cromwell Road, Kensington SW5
London, England · SW5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£11,576
↗ 10%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
43%
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 | £23,244 | £23,593 | £24,182 | £24,787 | £25,531 | £121,337 |
| Total Expenses | £21,107 | £21,246 | £21,401 | £21,561 | £21,731 | £107,046 |
| Profit Before Tax | £2,137 | £2,347 | £2,781 | £3,226 | £3,800 | £14,291 |
| Profit After Tax | £1,731 | £1,901 | £2,253 | £2,613 | £3,078 | £11,576 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £1,734 | £1,905 | £9,453 | £15,466 | £20,180 | £48,738 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change