Terraced
SW1V
1 bed
1 bath
Alderney Street, London SW1V
Initial Investment
£156,082First YearProfit From Rental Income
£30,651
↗ 20%After 5 Years
Change In Property Value
£58,568
↗ 20%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,420 | £21,955 | £22,504 | £23,067 | £109,947 |
| Total Expenses | £14,300 | £14,354 | £14,418 | £14,484 | £14,551 | £72,106 |
| Profit Before Tax | £6,700 | £7,066 | £7,538 | £8,021 | £8,516 | £37,841 |
| Profit After Tax | £5,427 | £5,724 | £6,105 | £6,497 | £6,898 | £30,651 |
| Change In Property Value | £5,898 | £6,016 | £12,273 | £15,954 | £18,427 | £58,568 |
| Net Return | £11,325 | £11,740 | £18,378 | £22,451 | £25,325 | £89,219 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 14% | 16% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change