Flat SW5 6 beds 6 baths

Penywern Road, Earl's Court, London SW5

London, England · SW5

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£-5,150

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£149,681

↗ 10%After 5 Years

Return On Investment

28%

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	£62,352	£63,287	£64,869	£66,491	£68,486	£325,486
Total Expenses	£65,764	£65,903	£66,105	£66,311	£66,553	£330,636
Profit Before Tax	£-3,412	£-2,616	£-1,235	£180	£1,933	£-5,150
Profit After Tax	£-3,412	£-2,616	£-1,235	£180	£1,933	£-5,150
Change In Property Value	£15	£15	£29,001	£51,766	£68,886	£149,681
Net Return	£-3,397	£-2,602	£27,765	£51,947	£70,819	£144,532
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	0%	5%	10%	14%	28%

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