Flat
SW1V
2 beds
2 baths
Warwick Way, Pimlico, London SW1V
Initial Investment
£379,275First YearProfit From Rental Income
£20,856
↗ 5%After 5 Years
Change In Property Value
£118,367
↗ 20%After 5 Years
Return On Investment
37%
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 | £32,772 | £33,427 | £34,263 | £35,120 | £35,998 | £171,580 |
| Total Expenses | £28,923 | £29,035 | £29,161 | £29,291 | £29,421 | £145,832 |
| Profit Before Tax | £3,849 | £4,393 | £5,102 | £5,829 | £6,576 | £25,748 |
| Profit After Tax | £3,117 | £3,558 | £4,132 | £4,721 | £5,327 | £20,856 |
| Change In Property Value | £11,920 | £12,158 | £24,803 | £32,244 | £37,242 | £118,367 |
| Net Return | £15,037 | £15,716 | £28,935 | £36,965 | £42,568 | £139,223 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change