Flat
SW1V
0 beds
0 baths
Winchester Street, Pimlico, London SW1V
Initial Investment
£85,600First YearProfit From Rental Income
£6,566
↗ 8%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
48%
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 | £11,304 | £11,530 | £11,818 | £12,114 | £12,417 | £59,183 |
| Total Expenses | £10,074 | £10,142 | £10,214 | £10,287 | £10,360 | £51,077 |
| Profit Before Tax | £1,230 | £1,388 | £1,604 | £1,826 | £2,056 | £8,106 |
| Profit After Tax | £997 | £1,124 | £1,300 | £1,479 | £1,666 | £6,566 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £4,497 | £4,694 | £8,582 | £10,947 | £12,601 | £41,321 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change