Flat SW7 1 bed 1 bath

Ennismore Gardens, Knightsbridge SW7

London, England · SW7

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-17,556

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£26,652	£27,052	£27,728	£28,421	£29,274	£139,127
Total Expenses	£31,102	£31,203	£31,327	£31,455	£31,596	£156,683
Profit Before Tax	£-4,450	£-4,151	£-3,599	£-3,033	£-2,323	£-17,556
Profit After Tax	£-4,450	£-4,151	£-3,599	£-3,033	£-2,323	£-17,556
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£-4,443	£-4,145	£9,401	£20,172	£28,557	£49,542
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	4%	9%	13%	23%

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