Flat SW7 2 beds 2 baths

Onslow Square, London SW7

London, England · SW7

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£56,564

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 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	£74,256	£75,370	£77,254	£79,185	£81,561	£387,626
Total Expenses	£62,800	£63,135	£63,533	£63,940	£64,386	£317,794
Profit Before Tax	£11,456	£12,234	£13,721	£15,245	£17,175	£69,832
Profit After Tax	£9,279	£9,910	£11,114	£12,349	£13,912	£56,564
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£9,291	£9,921	£34,114	£53,404	£68,546	£175,277
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	8%	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