Flat SW7 1 bed 1 bath

11 Queen's Gate Gardens, London SW7

London, England · SW7

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£-15,064

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

25%

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	£32,796	£33,288	£34,120	£34,973	£36,022	£171,200
Total Expenses	£37,020	£37,115	£37,241	£37,370	£37,518	£186,263
Profit Before Tax	£-4,224	£-3,827	£-3,121	£-2,397	£-1,495	£-15,064
Profit After Tax	£-4,224	£-3,827	£-3,121	£-2,397	£-1,495	£-15,064
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£-4,216	£-3,819	£12,879	£26,164	£36,511	£67,519
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	-1%	5%	10%	14%	25%

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