Flat
SW1V
1 bed
1 bath
Hugh Street, Victoria, London SW1V
Initial Investment
£382,299First YearProfit From Rental Income
£21,083
↗ 6%After 5 Years
Change In Property Value
£119,162
↗ 20%After 5 Years
Return On Investment
37%
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 | £33,000 | £33,660 | £34,501 | £35,364 | £36,248 | £172,774 |
| Total Expenses | £29,105 | £29,217 | £29,344 | £29,474 | £29,605 | £146,746 |
| Profit Before Tax | £3,895 | £4,443 | £5,157 | £5,890 | £6,643 | £26,028 |
| Profit After Tax | £3,155 | £3,599 | £4,177 | £4,771 | £5,381 | £21,083 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £15,155 | £15,839 | £29,147 | £37,231 | £42,873 | £140,245 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change