Flat
SW3
1 bed
1 bath
Sloane Avenue, London SW3
London, England · SW3
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£7,725
↗ 4%After 5 Years
Change In Property Value
£77,699
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,940 | £24,299 | £24,664 | £25,280 | £25,912 | £124,095 |
| Total Expenses | £22,734 | £22,820 | £22,897 | £23,001 | £23,106 | £114,558 |
| Profit Before Tax | £1,206 | £1,479 | £1,766 | £2,280 | £2,806 | £9,537 |
| Profit After Tax | £977 | £1,198 | £1,431 | £1,846 | £2,273 | £7,725 |
| Change In Property Value | £6 | £11,400 | £20,349 | £27,079 | £18,865 | £77,699 |
| Net Return | £983 | £12,598 | £21,780 | £28,925 | £21,138 | £85,424 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change