Flat
SW1V
2 beds
2 baths
St. George's Drive, Westminster SW1V
Initial Investment
£595,549First YearProfit From Rental Income
£34,604
↗ 6%After 5 Years
Change In Property Value
£173,778
↗ 20%After 5 Years
Return On Investment
35%
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 | £48,120 | £49,082 | £50,309 | £51,567 | £52,856 | £251,935 |
| Total Expenses | £41,528 | £41,670 | £41,836 | £42,005 | £42,177 | £209,215 |
| Profit Before Tax | £6,592 | £7,413 | £8,474 | £9,562 | £10,680 | £42,720 |
| Profit After Tax | £5,340 | £6,004 | £6,864 | £7,745 | £8,651 | £34,604 |
| Change In Property Value | £17,500 | £17,850 | £36,414 | £47,338 | £54,676 | £173,778 |
| Net Return | £22,840 | £23,854 | £43,278 | £55,083 | £63,326 | £208,381 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change