Flat
SW3
2 beds
2 baths
Chelsea Cloisters, Sloane Avenue, London SW3
London, England · SW3
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£14,139
↗ 5%After 5 Years
Change In Property Value
£108,370
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,396 | £33,897 | £34,405 | £35,266 | £36,147 | £173,111 |
| Total Expenses | £30,919 | £31,019 | £31,111 | £31,239 | £31,369 | £155,656 |
| Profit Before Tax | £2,477 | £2,878 | £3,295 | £4,027 | £4,778 | £17,455 |
| Profit After Tax | £2,007 | £2,331 | £2,669 | £3,262 | £3,870 | £14,139 |
| Change In Property Value | £8 | £15,900 | £28,382 | £37,768 | £26,312 | £108,370 |
| Net Return | £2,015 | £18,231 | £31,051 | £41,030 | £30,182 | £122,508 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change