Flat
SW10
1 bed
1 bath
Redcliffe Street, London SW10
Initial Investment
£531,549First YearProfit From Rental Income
£30,649
↗ 6%After 5 Years
Change In Property Value
£157,890
↗ 20%After 5 Years
Return On Investment
35%
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 | £43,716 | £44,590 | £45,705 | £46,848 | £48,019 | £228,878 |
| Total Expenses | £37,913 | £38,047 | £38,201 | £38,359 | £38,519 | £191,039 |
| Profit Before Tax | £5,803 | £6,544 | £7,504 | £8,488 | £9,500 | £37,839 |
| Profit After Tax | £4,700 | £5,300 | £6,078 | £6,876 | £7,695 | £30,649 |
| Change In Property Value | £15,900 | £16,218 | £33,085 | £43,010 | £49,677 | £157,890 |
| Net Return | £20,600 | £21,518 | £39,163 | £49,886 | £57,372 | £188,539 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change