Flat SW3 1 bed 1 bath

Sloane Court West, London SW3

London, England · SW3

Initial Investment

First Year

£472,250First Year

Profit From Rental Income

After 5 Years

£74,347

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£136,778

↗ 10%After 5 Years

Return On Investment

45%

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	£85,548	£86,831	£89,002	£91,227	£93,964	£446,572
Total Expenses	£70,179	£70,516	£70,927	£71,349	£71,815	£354,786
Profit Before Tax	£15,369	£16,315	£18,075	£19,879	£22,149	£91,786
Profit After Tax	£12,449	£13,216	£14,640	£16,102	£17,940	£74,347
Change In Property Value	£13	£13	£26,501	£47,303	£62,947	£136,778
Net Return	£12,462	£13,229	£41,141	£63,405	£80,888	£211,125
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	13%	17%	45%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change