Flat
SW7
1 bed
1 bath
Rosary Gardens, South Kensington, London SW7
London, England · SW7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-31,988
↘ -25%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
7%
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 | £16,404 | £16,650 | £17,066 | £17,493 | £18,018 | £85,631 |
| Total Expenses | £23,199 | £23,355 | £23,519 | £23,686 | £23,860 | £117,619 |
| Profit Before Tax | £-6,795 | £-6,705 | £-6,452 | £-6,193 | £-5,842 | £-31,988 |
| Profit After Tax | £-6,795 | £-6,705 | £-6,452 | £-6,193 | £-5,842 | £-31,988 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-6,791 | £-6,701 | £1,548 | £8,087 | £13,161 | £9,303 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 7% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change