Flat
SW3
2 beds
1 bath
Brompton Road, London SW3
London, England · SW3
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£37,720
↗ 12%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
42%
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 | £52,248 | £53,032 | £54,358 | £55,716 | £57,388 | £272,742 |
| Total Expenses | £44,916 | £45,040 | £45,216 | £45,396 | £45,606 | £226,174 |
| Profit Before Tax | £7,332 | £7,991 | £9,142 | £10,321 | £11,782 | £46,568 |
| Profit After Tax | £5,939 | £6,473 | £7,405 | £8,360 | £9,544 | £37,720 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £5,948 | £6,482 | £26,405 | £42,275 | £54,676 | £135,787 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change