Flat
SW11
2 beds
2 baths
Howard Building, Chelsea Bridge Wharf, London SW11
London, England · SW11
View property listing
Initial Investment
£284,250First YearProfit From Rental Income
£-19,255
↘ -7%After 5 Years
Change In Property Value
£87,228
↗ 10%After 5 Years
Return On Investment
24%
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 | £33,804 | £34,311 | £35,169 | £36,048 | £37,129 | £176,461 |
| Total Expenses | £38,906 | £39,002 | £39,131 | £39,263 | £39,414 | £195,716 |
| Profit Before Tax | £-5,102 | £-4,691 | £-3,962 | £-3,215 | £-2,284 | £-19,255 |
| Profit After Tax | £-5,102 | £-4,691 | £-3,962 | £-3,215 | £-2,284 | £-19,255 |
| Change In Property Value | £8 | £8 | £16,900 | £30,167 | £40,144 | £87,228 |
| Net Return | £-5,093 | £-4,683 | £12,938 | £26,952 | £37,859 | £67,973 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change