Flat
SW1V
0 beds
1 bath
105 Belgrave Road, London SW1V
Initial Investment
£114,850First YearProfit From Rental Income
£9,170
↗ 8%After 5 Years
Change In Property Value
£45,679
↗ 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 | £14,856 | £15,153 | £15,532 | £15,920 | £16,318 | £77,780 |
| Total Expenses | £13,111 | £13,198 | £13,290 | £13,383 | £13,476 | £66,458 |
| Profit Before Tax | £1,745 | £1,955 | £2,242 | £2,537 | £2,842 | £11,321 |
| Profit After Tax | £1,414 | £1,584 | £1,816 | £2,055 | £2,302 | £9,170 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £6,014 | £6,276 | £11,388 | £14,498 | £16,674 | £54,849 |
| 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