Flat
SW3
1 bed
1 bath
Hans Road, London SW3
London, England · SW3
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£70,195
↗ 17%After 5 Years
Change In Property Value
£123,874
↗ 10%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 | £77,484 | £78,646 | £80,612 | £82,628 | £85,107 | £404,477 |
| Total Expenses | £62,888 | £63,178 | £63,536 | £63,903 | £64,311 | £317,817 |
| Profit Before Tax | £14,596 | £15,468 | £17,076 | £18,725 | £20,795 | £86,660 |
| Profit After Tax | £11,822 | £12,529 | £13,832 | £15,167 | £16,844 | £70,195 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £11,834 | £12,541 | £37,832 | £58,008 | £73,853 | £194,069 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change