Flat
SW6
1 bed
1 bath
7 Lillie Square, Earls Court SW6
London, England · SW6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-6,865
↘ -3%After 5 Years
Change In Property Value
£64,518
↗ 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 | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £28,616 | £28,683 | £28,776 | £28,870 | £28,980 | £143,925 |
| Profit Before Tax | £-2,360 | £-2,033 | £-1,460 | £-871 | £-141 | £-6,865 |
| Profit After Tax | £-2,360 | £-2,033 | £-1,460 | £-871 | £-141 | £-6,865 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-2,354 | £-2,027 | £11,041 | £21,442 | £29,552 | £57,653 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change