Flat
SW6
2 beds
2 baths
Doulton House, 11 Park Street, Chelsea Creek, Fulham SW6
London, England · SW6
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-11,337
↘ -4%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
27%
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 | £36,756 | £37,307 | £38,240 | £39,196 | £40,372 | £191,871 |
| Total Expenses | £40,391 | £40,492 | £40,629 | £40,768 | £40,928 | £203,209 |
| Profit Before Tax | £-3,635 | £-3,185 | £-2,389 | £-1,572 | £-556 | £-11,337 |
| Profit After Tax | £-3,635 | £-3,185 | £-2,389 | £-1,572 | £-556 | £-11,337 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £-3,626 | £-3,176 | £15,112 | £29,666 | £41,013 | £78,988 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change