Flat
SW7
1 bed
1 bath
Onslow Square, South Kensington SW7
London, England · SW7
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£-15,787
↘ -5%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
26%
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 | £37,920 | £38,489 | £39,451 | £40,437 | £41,650 | £197,948 |
| Total Expenses | £42,491 | £42,594 | £42,733 | £42,876 | £43,040 | £213,735 |
| Profit Before Tax | £-4,571 | £-4,105 | £-3,282 | £-2,439 | £-1,389 | £-15,787 |
| Profit After Tax | £-4,571 | £-4,105 | £-3,282 | £-2,439 | £-1,389 | £-15,787 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £-4,562 | £-4,096 | £15,218 | £30,585 | £42,555 | £79,699 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change