Flat
SW7
1 bed
1 bath
Ennismore Gardens, Knightsbridge SW7
London, England · SW7
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£44,049
↗ 20%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
51%
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 | £41,964 | £42,593 | £43,658 | £44,750 | £46,092 | £219,058 |
| Total Expenses | £32,633 | £32,757 | £32,920 | £33,088 | £33,278 | £164,676 |
| Profit Before Tax | £9,331 | £9,836 | £10,738 | £11,662 | £12,814 | £54,381 |
| Profit After Tax | £7,558 | £7,968 | £8,698 | £9,446 | £10,379 | £44,049 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £7,564 | £7,974 | £21,698 | £32,652 | £41,259 | £111,147 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change