Flat SW6 2 beds 2 baths

Lillie Square, Earls Court, London SW6

London, England · SW6

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£81,581

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£149,681

↗ 10%After 5 Years

Return On Investment

44%

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	£93,624	£95,028	£97,404	£99,839	£102,834	£488,730
Total Expenses	£76,753	£77,120	£77,570	£78,030	£78,540	£388,013
Profit Before Tax	£16,871	£17,908	£19,834	£21,809	£24,295	£100,717
Profit After Tax	£13,665	£14,505	£16,066	£17,666	£19,679	£81,581
Change In Property Value	£15	£15	£29,001	£51,766	£68,886	£149,681
Net Return	£13,680	£14,520	£45,066	£69,432	£88,565	£231,262
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	13%	17%	44%

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