Flat
SW6
3 beds
2 baths
Lillie Square, Earls Court SW6
London, England · SW6
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£-12,024
↘ -2%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
26%
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 | £63,000 | £63,945 | £65,544 | £67,182 | £69,198 | £328,869 |
| Total Expenses | £67,813 | £67,953 | £68,156 | £68,364 | £68,608 | £340,893 |
| Profit Before Tax | £-4,813 | £-4,008 | £-2,612 | £-1,181 | £590 | £-12,024 |
| Profit After Tax | £-4,813 | £-4,008 | £-2,612 | £-1,181 | £590 | £-12,024 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £-4,798 | £-3,993 | £27,388 | £52,370 | £71,851 | £142,819 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 13% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change