Flat SW5 1 bed 1 bath

Old Brompton Road, London SW5

London, England · SW5

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£-8,671

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 10%After 5 Years

Return On Investment

26%

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	£20,856	£21,169	£21,698	£22,241	£22,908	£108,871
Total Expenses	£23,328	£23,405	£23,501	£23,599	£23,709	£117,542
Profit Before Tax	£-2,472	£-2,236	£-1,803	£-1,359	£-801	£-8,671
Profit After Tax	£-2,472	£-2,236	£-1,803	£-1,359	£-801	£-8,671
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£-2,467	£-2,232	£7,897	£15,956	£22,240	£41,395
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-2%	-1%	5%	10%	14%	26%

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