Flat SW7 2 beds 2 baths

Gloucester Road, London SW7

London, England · SW7

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£-15,587

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 10%After 5 Years

Return On Investment

25%

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	£36,696	£37,246	£38,178	£39,132	£40,306	£191,558
Total Expenses	£41,179	£41,280	£41,416	£41,555	£41,715	£207,145
Profit Before Tax	£-4,483	£-4,033	£-3,238	£-2,423	£-1,409	£-15,587
Profit After Tax	£-4,483	£-4,033	£-3,238	£-2,423	£-1,409	£-15,587
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£-4,474	£-4,024	£14,662	£29,529	£41,110	£76,803
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	10%	14%	25%

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