Flat
SW6
0 beds
1 bath
Doulton House, Chelsea Creek, Fulham SW6
London, England · SW6
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£13,102
↗ 11%After 5 Years
Change In Property Value
£37,162
↗ 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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £19,103 | £19,197 | £19,309 | £19,423 | £19,549 | £96,580 |
| Profit Before Tax | £2,497 | £2,727 | £3,164 | £3,611 | £4,176 | £16,175 |
| Profit After Tax | £2,023 | £2,209 | £2,562 | £2,925 | £3,383 | £13,102 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £2,026 | £2,213 | £9,763 | £15,777 | £20,485 | £50,264 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change