Flat
SW6
1 bed
1 bath
Chelsea Riverview, Fulham SW6
London, England · SW6
View property listing
Initial Investment
£246,800First YearProfit From Rental Income
£40,486
↗ 16%After 5 Years
Change In Property Value
£76,183
↗ 10%After 5 Years
Return On Investment
47%
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 | £47,652 | £48,367 | £49,576 | £50,815 | £52,340 | £248,750 |
| Total Expenses | £39,310 | £39,503 | £39,737 | £39,976 | £40,241 | £198,768 |
| Profit Before Tax | £8,342 | £8,864 | £9,839 | £10,839 | £12,099 | £49,982 |
| Profit After Tax | £6,757 | £7,180 | £7,970 | £8,780 | £9,800 | £40,486 |
| Change In Property Value | £7 | £7 | £14,760 | £26,347 | £35,060 | £76,183 |
| Net Return | £6,764 | £7,187 | £22,730 | £35,127 | £44,860 | £116,668 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change