Flat
SW7
1 bed
1 bath
Rutland Gate, Knightsbridge, London SW7
London, England · SW7
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-17,624
↘ -4%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
25%
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 | £51,252 | £52,021 | £53,321 | £54,654 | £56,294 | £267,542 |
| Total Expenses | £56,719 | £56,842 | £57,015 | £57,192 | £57,399 | £285,166 |
| Profit Before Tax | £-5,467 | £-4,821 | £-3,694 | £-2,538 | £-1,105 | £-17,624 |
| Profit After Tax | £-5,467 | £-4,821 | £-3,694 | £-2,538 | £-1,105 | £-17,624 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-5,454 | £-4,809 | £21,307 | £42,088 | £58,280 | £111,412 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 13% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change