Flat
SW1P
1 bed
1 bath
Rutherford Street, London SW1P
Initial Investment
£297,739First YearProfit From Rental Income
£15,538
↗ 5%After 5 Years
Change In Property Value
£96,918
↗ 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 | £26,832 | £27,369 | £28,053 | £28,754 | £29,473 | £140,481 |
| Total Expenses | £24,045 | £24,144 | £24,256 | £24,370 | £24,484 | £121,298 |
| Profit Before Tax | £2,787 | £3,224 | £3,797 | £4,385 | £4,989 | £19,182 |
| Profit After Tax | £2,258 | £2,612 | £3,076 | £3,551 | £4,041 | £15,538 |
| Change In Property Value | £9,760 | £9,955 | £20,309 | £26,401 | £30,493 | £96,918 |
| Net Return | £12,018 | £12,567 | £23,384 | £29,953 | £34,534 | £112,456 |
| 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