Flat
SW1P
0 beds
1 bath
Ambrosden Avenue, Westminster, London SW1P
Initial Investment
£159,550First YearProfit From Rental Income
£15,143
↗ 9%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
47%
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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £16,339 | £16,436 | £16,539 | £16,644 | £16,749 | £82,707 |
| Profit Before Tax | £3,029 | £3,320 | £3,711 | £4,111 | £4,525 | £18,696 |
| Profit After Tax | £2,453 | £2,689 | £3,006 | £3,330 | £3,665 | £15,143 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,453 | £8,809 | £15,490 | £19,560 | £22,411 | £74,724 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change