Flat
SW1P
1 bed
1 bath
Regency Street, London SW1P
Initial Investment
£269,049First YearProfit From Rental Income
£13,674
↗ 5%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
38%
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 | £24,744 | £25,239 | £25,870 | £26,517 | £27,180 | £129,549 |
| Total Expenses | £22,328 | £22,424 | £22,530 | £22,638 | £22,747 | £112,667 |
| Profit Before Tax | £2,416 | £2,815 | £3,340 | £3,878 | £4,432 | £16,882 |
| Profit After Tax | £1,957 | £2,280 | £2,706 | £3,141 | £3,590 | £13,674 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £10,957 | £11,460 | £21,433 | £27,487 | £31,709 | £103,046 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change