Flat
SW10
3 beds
1 bath
Blantyre Walk, Chelsea SW10
Initial Investment
£534,749First YearProfit From Rental Income
£30,877
↗ 6%After 5 Years
Change In Property Value
£158,684
↗ 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 | £43,944 | £44,823 | £45,943 | £47,092 | £48,269 | £230,072 |
| Total Expenses | £38,095 | £38,229 | £38,384 | £38,542 | £38,703 | £191,952 |
| Profit Before Tax | £5,849 | £6,594 | £7,560 | £8,550 | £9,567 | £38,120 |
| Profit After Tax | £4,738 | £5,341 | £6,123 | £6,925 | £7,749 | £30,877 |
| Change In Property Value | £15,980 | £16,300 | £33,251 | £43,227 | £49,927 | £158,684 |
| Net Return | £20,718 | £21,641 | £39,375 | £50,152 | £57,676 | £189,561 |
| 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