Flat SW5 1 bed 1 bath

Redcliffe Close, Old Brompton Road, London SW5

London, England · SW5

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-8,257

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

27%

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	£25,800	£26,187	£26,842	£27,513	£28,338	£134,679
Total Expenses	£28,385	£28,470	£28,578	£28,689	£28,814	£142,936
Profit Before Tax	£-2,585	£-2,283	£-1,736	£-1,176	£-476	£-8,257
Profit After Tax	£-2,585	£-2,283	£-1,736	£-1,176	£-476	£-8,257
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£-2,579	£-2,277	£10,264	£20,244	£28,028	£53,680
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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