Flat
SW7
2 beds
2 baths
Queen's Gate, London SW7
London, England · SW7
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£-19,071
↘ -4%After 5 Years
Change In Property Value
£154,843
↗ 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 | £61,500 | £62,422 | £63,983 | £65,583 | £67,550 | £321,038 |
| Total Expenses | £67,663 | £67,801 | £68,000 | £68,204 | £68,443 | £340,110 |
| Profit Before Tax | £-6,163 | £-5,378 | £-4,017 | £-2,621 | £-893 | £-19,071 |
| Profit After Tax | £-6,163 | £-5,378 | £-4,017 | £-2,621 | £-893 | £-19,071 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £-6,148 | £-5,363 | £25,984 | £50,930 | £70,368 | £135,772 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 9% | 13% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change