Flat
SW7
1 bed
1 bath
London SW7
London, England · SW7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-13,060
↘ -9%After 5 Years
Change In Property Value
£46,453
↗ 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 | £18,444 | £18,721 | £19,189 | £19,668 | £20,258 | £96,280 |
| Total Expenses | £21,698 | £21,772 | £21,862 | £21,953 | £22,055 | £109,340 |
| Profit Before Tax | £-3,254 | £-3,051 | £-2,673 | £-2,285 | £-1,797 | £-13,060 |
| Profit After Tax | £-3,254 | £-3,051 | £-2,673 | £-2,285 | £-1,797 | £-13,060 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-3,250 | £-3,047 | £6,327 | £13,780 | £19,582 | £33,393 |
| 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