Flat
SW7
2 beds
1 bath
Queen's Gate Place, London SW7
London, England · SW7
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£29,216
↗ 11%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
42%
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 | £42,624 | £43,263 | £44,345 | £45,454 | £46,817 | £222,503 |
| Total Expenses | £37,011 | £37,120 | £37,272 | £37,426 | £37,605 | £186,434 |
| Profit Before Tax | £5,613 | £6,143 | £7,073 | £8,027 | £9,212 | £36,069 |
| Profit After Tax | £4,547 | £4,976 | £5,729 | £6,502 | £7,462 | £29,216 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £4,555 | £4,983 | £21,230 | £34,170 | £44,280 | £109,218 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change