Flat
SW1V
1 bed
1 bath
Aylesford Street, London SW1V
Initial Investment
£367,199First YearProfit From Rental Income
£20,083
↗ 5%After 5 Years
Change In Property Value
£115,190
↗ 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 | £31,896 | £32,534 | £33,347 | £34,181 | £35,035 | £166,994 |
| Total Expenses | £28,201 | £28,311 | £28,435 | £28,562 | £28,691 | £142,200 |
| Profit Before Tax | £3,695 | £4,223 | £4,912 | £5,619 | £6,345 | £24,793 |
| Profit After Tax | £2,993 | £3,421 | £3,979 | £4,551 | £5,139 | £20,083 |
| Change In Property Value | £11,600 | £11,832 | £24,137 | £31,378 | £36,242 | £115,190 |
| Net Return | £14,593 | £15,253 | £28,116 | £35,929 | £41,382 | £135,273 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| 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