Flat
SW1V
0 beds
1 bath
Salisbury House, 3 Drummond Gate, Pimlico, London SW1V
Initial Investment
£231,299First YearProfit From Rental Income
£11,220
↗ 5%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
39%
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 | £21,996 | £22,436 | £22,997 | £23,572 | £24,161 | £115,162 |
| Total Expenses | £20,070 | £20,160 | £20,259 | £20,360 | £20,462 | £101,309 |
| Profit Before Tax | £1,926 | £2,276 | £2,738 | £3,212 | £3,699 | £13,852 |
| Profit After Tax | £1,560 | £1,844 | £2,218 | £2,602 | £2,997 | £11,220 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £9,560 | £10,004 | £18,864 | £24,242 | £27,991 | £90,661 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change