Flat
SW1H
2 beds
2 baths
Matthew Parker Street, London SW1H
Initial Investment
£1,153,048First YearProfit From Rental Income
£65,395
↗ 6%After 5 Years
Change In Property Value
£297,905
↗ 20%After 5 Years
Return On Investment
32%
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 | £82,500 | £84,150 | £86,254 | £88,410 | £90,620 | £431,934 |
| Total Expenses | £69,763 | £69,974 | £70,227 | £70,486 | £70,750 | £351,199 |
| Profit Before Tax | £12,738 | £14,177 | £16,027 | £17,924 | £19,870 | £80,735 |
| Profit After Tax | £10,317 | £11,483 | £12,982 | £14,518 | £16,095 | £65,395 |
| Change In Property Value | £30,000 | £30,600 | £62,424 | £81,151 | £93,730 | £297,905 |
| Net Return | £40,317 | £42,083 | £75,406 | £95,669 | £109,825 | £363,300 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 3% | 4% | 7% | 8% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change