Flat
SW7
1 bed
1 bath
Rutland Gate, Knightsbridge, London SW7
London, England · SW7
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£153,372
↗ 35%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
64%
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 | £105,348 | £106,928 | £109,601 | £112,341 | £115,712 | £549,931 |
| Total Expenses | £71,164 | £71,575 | £72,080 | £72,596 | £73,168 | £360,583 |
| Profit Before Tax | £34,184 | £35,353 | £37,522 | £39,746 | £42,544 | £189,348 |
| Profit After Tax | £27,689 | £28,636 | £30,393 | £32,194 | £34,460 | £153,372 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £27,702 | £28,648 | £55,393 | £76,820 | £93,845 | £282,408 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 21% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change