Flat
SW1V
1 bed
1 bath
Gloucester Street, London SW1V
Initial Investment
£158,870First YearProfit From Rental Income
£6,244
↗ 4%After 5 Years
Change In Property Value
£59,382
↗ 20%After 5 Years
Return On Investment
41%
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 | £16,440 | £16,769 | £17,188 | £17,618 | £18,058 | £86,073 |
| Total Expenses | £15,507 | £15,586 | £15,671 | £15,757 | £15,844 | £78,365 |
| Profit Before Tax | £933 | £1,183 | £1,517 | £1,860 | £2,214 | £7,708 |
| Profit After Tax | £756 | £958 | £1,229 | £1,507 | £1,793 | £6,244 |
| Change In Property Value | £5,980 | £6,100 | £12,443 | £16,176 | £18,683 | £59,382 |
| Net Return | £6,736 | £7,058 | £13,672 | £17,683 | £20,477 | £65,626 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change