Flat
SW3
2 beds
2 baths
Beaufort Street, London SW3
London, England · SW3
View property listing
Initial Investment
£500,250First YearProfit From Rental Income
£78,403
↗ 16%After 5 Years
Change In Property Value
£144,004
↗ 10%After 5 Years
Return On Investment
44%
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 | £90,072 | £91,423 | £93,709 | £96,051 | £98,933 | £470,188 |
| Total Expenses | £73,861 | £74,215 | £74,647 | £75,090 | £75,581 | £373,394 |
| Profit Before Tax | £16,211 | £17,208 | £19,061 | £20,961 | £23,352 | £96,794 |
| Profit After Tax | £13,131 | £13,939 | £15,440 | £16,979 | £18,915 | £78,403 |
| Change In Property Value | £14 | £14 | £27,901 | £49,802 | £66,273 | £144,004 |
| Net Return | £13,145 | £13,953 | £43,340 | £66,781 | £85,188 | £222,407 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change