Flat
SW1P
1 bed
1 bath
Marsham Street, Westminster, London SW1P
Initial Investment
£231,299First YearProfit From Rental Income
£27,873
↗ 12%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
46%
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 | £25,824 | £26,340 | £26,999 | £27,674 | £28,366 | £135,203 |
| Total Expenses | £19,969 | £20,056 | £20,154 | £20,255 | £20,357 | £100,792 |
| Profit Before Tax | £5,855 | £6,285 | £6,845 | £7,419 | £8,009 | £34,412 |
| Profit After Tax | £4,742 | £5,090 | £5,544 | £6,009 | £6,487 | £27,873 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £12,742 | £13,250 | £22,191 | £27,650 | £31,482 | £107,315 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change