Flat SW3 1 bed 1 bath

Kings Road, Chelsea, London SW3

London, England · SW3

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£8,458

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£81,107

↗ 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	£24,996	£25,371	£25,752	£26,395	£27,055	£129,569
Total Expenses	£23,644	£23,731	£23,810	£23,916	£24,025	£119,127
Profit Before Tax	£1,352	£1,640	£1,941	£2,479	£3,030	£10,442
Profit After Tax	£1,095	£1,328	£1,572	£2,008	£2,454	£8,458
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£1,101	£13,228	£22,814	£30,274	£22,147	£89,565
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change