Flat
W1H
2 beds
2 baths
Clarewood Court, Seymour Place, London W1H
London, England · W1H
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£37,123
↗ 14%After 5 Years
Change In Property Value
£82,583
↗ 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 | £51,648 | £52,423 | £53,733 | £55,077 | £56,729 | £269,610 |
| Total Expenses | £44,205 | £44,450 | £44,738 | £45,033 | £45,353 | £223,779 |
| Profit Before Tax | £7,443 | £7,973 | £8,995 | £10,044 | £11,375 | £45,831 |
| Profit After Tax | £6,029 | £6,458 | £7,286 | £8,136 | £9,214 | £37,123 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £6,037 | £6,466 | £23,286 | £36,696 | £47,220 | £119,706 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change