Flat
SW10
1 bed
1 bath
Ifield Road, Chelsea, London SW10
Initial Investment
£280,374First YearProfit From Rental Income
£14,424
↗ 5%After 5 Years
Change In Property Value
£92,350
↗ 20%After 5 Years
Return On Investment
38%
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 | £25,572 | £26,083 | £26,736 | £27,404 | £28,089 | £133,884 |
| Total Expenses | £23,006 | £23,103 | £23,211 | £23,322 | £23,433 | £116,076 |
| Profit Before Tax | £2,566 | £2,980 | £3,524 | £4,082 | £4,656 | £17,808 |
| Profit After Tax | £2,078 | £2,414 | £2,855 | £3,306 | £3,771 | £14,424 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £29,056 | £92,350 |
| Net Return | £11,378 | £11,900 | £22,206 | £28,463 | £32,827 | £106,775 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change