Flat
SW10
1 bed
1 bath
Redcliffe Square, Chelsea SW10
Initial Investment
£434,394First YearProfit From Rental Income
£24,469
↗ 6%After 5 Years
Change In Property Value
£132,866
↗ 20%After 5 Years
Return On Investment
36%
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 | £36,792 | £37,528 | £38,466 | £39,428 | £40,413 | £192,627 |
| Total Expenses | £32,222 | £32,341 | £32,478 | £32,618 | £32,759 | £162,419 |
| Profit Before Tax | £4,570 | £5,186 | £5,988 | £6,810 | £7,654 | £30,208 |
| Profit After Tax | £3,702 | £4,201 | £4,850 | £5,516 | £6,200 | £24,469 |
| Change In Property Value | £13,380 | £13,648 | £27,841 | £36,193 | £41,803 | £132,866 |
| Net Return | £17,082 | £17,849 | £32,691 | £41,709 | £48,003 | £157,334 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change