Terraced
SW1P
3 beds
3 baths
Causton Street, London SW1P
Initial Investment
£968,549First YearProfit From Rental Income
£46,788
↗ 5%After 5 Years
Change In Property Value
£257,191
↗ 20%After 5 Years
Return On Investment
31%
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 | £67,332 | £68,679 | £70,396 | £72,155 | £73,959 | £352,521 |
| Total Expenses | £58,612 | £58,758 | £58,941 | £59,128 | £59,319 | £294,759 |
| Profit Before Tax | £8,720 | £9,920 | £11,455 | £13,028 | £14,640 | £57,763 |
| Profit After Tax | £7,063 | £8,035 | £9,278 | £10,552 | £11,859 | £46,788 |
| Change In Property Value | £25,900 | £26,418 | £53,893 | £70,061 | £80,920 | £257,191 |
| Net Return | £32,963 | £34,453 | £63,171 | £80,613 | £92,779 | £303,979 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 3% | 4% | 7% | 8% | 10% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change