Flat
SW1V
2 beds
2 baths
Gloucester Street SW1V
Initial Investment
£495,549First YearProfit From Rental Income
£28,445
↗ 6%After 5 Years
Change In Property Value
£148,952
↗ 20%After 5 Years
Return On Investment
36%
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 | £41,244 | £42,069 | £43,121 | £44,199 | £45,304 | £215,936 |
| Total Expenses | £35,881 | £36,009 | £36,157 | £36,309 | £36,462 | £180,818 |
| Profit Before Tax | £5,363 | £6,060 | £6,963 | £7,890 | £8,841 | £35,118 |
| Profit After Tax | £4,344 | £4,908 | £5,640 | £6,391 | £7,162 | £28,445 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £46,865 | £148,952 |
| Net Return | £19,344 | £20,208 | £36,852 | £46,966 | £54,026 | £177,398 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change