Flat
SW11
1 bed
1 bath
Queenstown Road, Chelsea Bridge Wharf, London SW11
London, England · SW11
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£24,510
↗ 12%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
43%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,388 | £38,964 | £39,938 | £40,936 | £42,164 | £200,391 |
| Total Expenses | £33,636 | £33,808 | £34,013 | £34,223 | £34,452 | £170,132 |
| Profit Before Tax | £4,752 | £5,156 | £5,925 | £6,714 | £7,712 | £30,259 |
| Profit After Tax | £3,849 | £4,176 | £4,799 | £5,438 | £6,247 | £24,510 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £3,856 | £4,182 | £17,299 | £27,751 | £35,939 | £89,028 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change