Flat
SW11
2 beds
2 baths
Altissima House, Vista Chelsea Bridge Wharf, London SW11
London, England · SW11
View property listing
Initial Investment
£524,250First YearProfit From Rental Income
£62,245
↗ 12%After 5 Years
Change In Property Value
£150,198
↗ 10%After 5 Years
Return On Investment
41%
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 | £80,016 | £81,216 | £83,247 | £85,328 | £87,888 | £417,694 |
| Total Expenses | £67,729 | £67,895 | £68,141 | £68,393 | £68,691 | £340,848 |
| Profit Before Tax | £12,287 | £13,321 | £15,106 | £16,935 | £19,196 | £76,846 |
| Profit After Tax | £9,953 | £10,790 | £12,236 | £13,717 | £15,549 | £62,245 |
| Change In Property Value | £15 | £15 | £29,101 | £51,945 | £69,123 | £150,198 |
| Net Return | £9,967 | £10,805 | £41,336 | £65,662 | £84,672 | £212,443 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change