Flat
SW5
2 beds
2 baths
Nevern Square, Earls Court SW5
London, England · SW5
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-8,371
↘ -4%After 5 Years
Change In Property Value
£59,356
↗ 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 | £24,720 | £25,091 | £25,718 | £26,361 | £27,152 | £129,042 |
| Total Expenses | £27,285 | £27,368 | £27,474 | £27,582 | £27,704 | £137,413 |
| Profit Before Tax | £-2,565 | £-2,277 | £-1,756 | £-1,221 | £-552 | £-8,371 |
| Profit After Tax | £-2,565 | £-2,277 | £-1,756 | £-1,221 | £-552 | £-8,371 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-2,559 | £-2,272 | £9,744 | £19,307 | £26,765 | £50,985 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change