Flat
SW7
1 bed
1 bath
Cromwell Road, Point West SW7
London, England · SW7
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-13,070
↘ -9%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
23%
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 | £18,864 | £19,147 | £19,626 | £20,116 | £20,720 | £98,473 |
| Total Expenses | £22,137 | £22,211 | £22,302 | £22,395 | £22,498 | £111,543 |
| Profit Before Tax | £-3,273 | £-3,064 | £-2,676 | £-2,279 | £-1,778 | £-13,070 |
| Profit After Tax | £-3,273 | £-3,064 | £-2,676 | £-2,279 | £-1,778 | £-13,070 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £-3,268 | £-3,060 | £6,524 | £14,144 | £20,075 | £34,415 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change