Flat
SW1V
3 beds
2 baths
Moreton Street, London SW1V
Initial Investment
£676,049First YearProfit From Rental Income
£39,262
↗ 6%After 5 Years
Change In Property Value
£192,645
↗ 20%After 5 Years
Return On Investment
34%
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 | £53,340 | £54,407 | £55,767 | £57,161 | £58,590 | £279,265 |
| Total Expenses | £45,819 | £45,971 | £46,150 | £46,334 | £46,519 | £230,794 |
| Profit Before Tax | £7,521 | £8,435 | £9,617 | £10,827 | £12,071 | £48,472 |
| Profit After Tax | £6,092 | £6,833 | £7,789 | £8,770 | £9,777 | £39,262 |
| Change In Property Value | £19,400 | £19,788 | £40,368 | £52,478 | £60,612 | £192,645 |
| Net Return | £25,492 | £26,621 | £48,157 | £61,248 | £70,389 | £231,907 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change