Flat
SW1V
3 beds
2 baths
Eccleston Square, Pimlico SW1V
Initial Investment
£928,049First YearProfit From Rental Income
£53,079
↗ 6%After 5 Years
Change In Property Value
£248,254
↗ 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 | £68,748 | £70,123 | £71,876 | £73,673 | £75,515 | £359,935 |
| Total Expenses | £58,469 | £58,652 | £58,870 | £59,094 | £59,321 | £294,405 |
| Profit Before Tax | £10,279 | £11,471 | £13,006 | £14,579 | £16,194 | £65,529 |
| Profit After Tax | £8,326 | £9,291 | £10,535 | £11,809 | £13,117 | £53,079 |
| Change In Property Value | £25,000 | £25,500 | £52,020 | £67,626 | £78,108 | £248,254 |
| Net Return | £33,326 | £34,791 | £62,555 | £79,435 | £91,225 | £301,333 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change