Flat
SW3
2 beds
1 bath
Sloane Court West, Chelsea, London SW3
London, England · SW3
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£78,722
↗ 19%After 5 Years
Change In Property Value
£123,874
↗ 10%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 | £77,484 | £78,646 | £80,612 | £82,628 | £85,107 | £404,477 |
| Total Expenses | £60,872 | £61,115 | £61,431 | £61,753 | £62,118 | £307,290 |
| Profit Before Tax | £16,612 | £17,531 | £19,182 | £20,875 | £22,988 | £97,187 |
| Profit After Tax | £13,455 | £14,200 | £15,537 | £16,909 | £18,620 | £78,722 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £13,467 | £14,212 | £39,538 | £59,749 | £75,629 | £202,596 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change