Flat
SW3
2 beds
1 bath
Sloane Avenue, Chelsea SW3
London, England · SW3
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£75,814
↗ 16%After 5 Years
Change In Property Value
£139,359
↗ 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 | £87,168 | £88,476 | £90,687 | £92,955 | £95,743 | £455,029 |
| Total Expenses | £71,494 | £71,837 | £72,256 | £72,685 | £73,160 | £361,432 |
| Profit Before Tax | £15,674 | £16,639 | £18,431 | £20,270 | £22,583 | £93,597 |
| Profit After Tax | £12,696 | £13,477 | £14,929 | £16,419 | £18,292 | £75,814 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £12,709 | £13,491 | £41,930 | £64,614 | £82,427 | £215,172 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change