Flat
SW3
2 beds
2 baths
Brompton Road, Chelsea SW3
London, England · SW3
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£21,358
↗ 6%After 5 Years
Change In Property Value
£143,130
↗ 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 | £44,100 | £44,761 | £45,433 | £46,569 | £47,733 | £228,596 |
| Total Expenses | £40,194 | £40,310 | £40,418 | £40,573 | £40,733 | £202,228 |
| Profit Before Tax | £3,906 | £4,452 | £5,015 | £5,995 | £7,000 | £26,368 |
| Profit After Tax | £3,164 | £3,606 | £4,062 | £4,856 | £5,670 | £21,358 |
| Change In Property Value | £11 | £21,000 | £37,485 | £49,882 | £34,751 | £143,130 |
| Net Return | £3,175 | £24,606 | £41,547 | £54,739 | £40,422 | £164,488 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 11% | 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