Flat SW6 2 beds 2 baths

Lillie Square, Fulham, London SW6

London, England · SW6

Initial Investment

First Year

£346,250First Year

Profit From Rental Income

After 5 Years

£-11,508

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£104,261

↗ 10%After 5 Years

Return On Investment

27%

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	£42,420	£43,056	£44,133	£45,236	£46,593	£221,438
Total Expenses	£46,314	£46,423	£46,574	£46,728	£46,907	£232,946
Profit Before Tax	£-3,894	£-3,367	£-2,441	£-1,492	£-313	£-11,508
Profit After Tax	£-3,894	£-3,367	£-2,441	£-1,492	£-313	£-11,508
Change In Property Value	£10	£10	£20,200	£36,058	£47,983	£104,261
Net Return	£-3,884	£-3,357	£17,759	£34,566	£47,669	£92,753
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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