Flat
SW5
2 beds
1 bath
Savoy Court, Cromwell Road, Earls Court SW5
London, England · SW5
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£-8,153
↘ -4%After 5 Years
Change In Property Value
£65,550
↗ 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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £29,924 | £30,011 | £30,123 | £30,238 | £30,368 | £150,662 |
| Profit Before Tax | £-2,624 | £-2,301 | £-1,721 | £-1,125 | £-382 | £-8,153 |
| Profit After Tax | £-2,624 | £-2,301 | £-1,721 | £-1,125 | £-382 | £-8,153 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £-2,617 | £-2,295 | £10,980 | £21,545 | £29,785 | £57,397 |
| 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