Flat SW7 1 bed 1 bath

Courtfield Road, London SW7

London, England · SW7

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£27,716

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

47%

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	£35,508	£36,041	£36,942	£37,865	£39,001	£185,357
Total Expenses	£29,872	£30,029	£30,216	£30,407	£30,616	£151,139
Profit Before Tax	£5,636	£6,012	£6,726	£7,459	£8,385	£34,217
Profit After Tax	£4,565	£4,870	£5,448	£6,041	£6,792	£27,716
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£4,571	£4,875	£16,448	£25,677	£32,921	£84,492
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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