Flat
SW7
1 bed
1 bath
Courtfield Road, South Kensington SW7
London, England · SW7
View property listing
Initial Investment
£372,250First YearProfit From Rental Income
£59,924
↗ 16%After 5 Years
Change In Property Value
£110,971
↗ 10%After 5 Years
Return On Investment
46%
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 | £69,408 | £70,449 | £72,210 | £74,016 | £76,236 | £362,319 |
| Total Expenses | £57,032 | £57,308 | £57,644 | £57,987 | £58,368 | £288,339 |
| Profit Before Tax | £12,376 | £13,141 | £14,567 | £16,028 | £17,868 | £73,980 |
| Profit After Tax | £10,024 | £10,645 | £11,799 | £12,983 | £14,473 | £59,924 |
| Change In Property Value | £11 | £11 | £21,500 | £38,378 | £51,071 | £110,971 |
| Net Return | £10,035 | £10,655 | £33,299 | £51,361 | £65,544 | £170,894 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change