Flat
SW1V
2 beds
1 bath
Denbigh Street, Pimlico, London SW1V
Initial Investment
£420,049First YearProfit From Rental Income
£23,537
↗ 6%After 5 Years
Change In Property Value
£129,092
↗ 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 | £35,748 | £36,463 | £37,375 | £38,309 | £39,267 | £187,161 |
| Total Expenses | £31,364 | £31,481 | £31,615 | £31,752 | £31,891 | £158,103 |
| Profit Before Tax | £4,384 | £4,982 | £5,759 | £6,556 | £7,376 | £29,058 |
| Profit After Tax | £3,551 | £4,035 | £4,665 | £5,311 | £5,974 | £23,537 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £16,551 | £17,295 | £31,715 | £40,476 | £46,591 | £152,629 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change