Flat
SW10
1 bed
1 bath
Fernshaw Road, Chelsea, London SW10
Initial Investment
£378,524First YearProfit From Rental Income
£20,833
↗ 6%After 5 Years
Change In Property Value
£118,169
↗ 20%After 5 Years
Return On Investment
37%
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 | £32,724 | £33,378 | £34,213 | £35,068 | £35,945 | £171,329 |
| Total Expenses | £28,879 | £28,990 | £29,117 | £29,246 | £29,377 | £145,609 |
| Profit Before Tax | £3,845 | £4,388 | £5,096 | £5,822 | £6,568 | £25,719 |
| Profit After Tax | £3,114 | £3,554 | £4,128 | £4,716 | £5,320 | £20,833 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £37,179 | £118,169 |
| Net Return | £15,014 | £15,692 | £28,889 | £36,906 | £42,500 | £139,002 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change