Flat
SW7
1 bed
1 bath
Courtfield Road, South Kensington SW7
London, England · SW7
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£34,489
↗ 15%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
46%
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 | £43,584 | £44,238 | £45,344 | £46,477 | £47,872 | £227,514 |
| Total Expenses | £36,555 | £36,745 | £36,972 | £37,204 | £37,459 | £184,935 |
| Profit Before Tax | £7,029 | £7,493 | £8,372 | £9,273 | £10,413 | £42,579 |
| Profit After Tax | £5,693 | £6,069 | £6,781 | £7,511 | £8,434 | £34,489 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £5,700 | £6,076 | £20,281 | £31,609 | £40,502 | £104,169 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change