Flat
SW1P
2 beds
2 baths
Horseferry Road, London SW1P
Initial Investment
£883,049First YearProfit From Rental Income
£50,624
↗ 6%After 5 Years
Change In Property Value
£238,324
↗ 20%After 5 Years
Return On Investment
33%
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 | £66,000 | £67,320 | £69,003 | £70,728 | £72,496 | £345,547 |
| Total Expenses | £56,210 | £56,388 | £56,599 | £56,816 | £57,035 | £283,048 |
| Profit Before Tax | £9,790 | £10,932 | £12,404 | £13,912 | £15,461 | £62,499 |
| Profit After Tax | £7,930 | £8,855 | £10,047 | £11,269 | £12,524 | £50,624 |
| Change In Property Value | £24,000 | £24,480 | £49,939 | £64,921 | £74,984 | £238,324 |
| Net Return | £31,930 | £33,335 | £59,986 | £76,190 | £87,507 | £288,948 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change