Flat SW5 0 beds 1 bath

Earlington Court, 30-31 Philbeach Gardens, London SW5

London, England · SW5

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-28,956

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

13%

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	£16,116	£16,358	£16,767	£17,186	£17,701	£84,128
Total Expenses	£22,457	£22,527	£22,611	£22,697	£22,791	£113,084
Profit Before Tax	£-6,341	£-6,170	£-5,845	£-5,511	£-5,090	£-28,956
Profit After Tax	£-6,341	£-6,170	£-5,845	£-5,511	£-5,090	£-28,956
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£-6,336	£-6,165	£3,656	£11,447	£17,476	£20,077
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

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