Flat
SW6
1 bed
1 bath
7 Lillie Square, Earls Court SW6
London, England · SW6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£21,653
↗ 10%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
42%
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 | £40,356 | £40,961 | £41,985 | £43,035 | £44,326 | £210,664 |
| Total Expenses | £36,278 | £36,510 | £36,773 | £37,041 | £37,329 | £183,931 |
| Profit Before Tax | £4,078 | £4,451 | £5,213 | £5,994 | £6,997 | £26,733 |
| Profit After Tax | £3,303 | £3,605 | £4,222 | £4,855 | £5,668 | £21,653 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £3,309 | £3,612 | £16,723 | £27,168 | £35,360 | £86,171 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change