Flat
SW1V
2 beds
1 bath
St. Georges Square, London SW1V
Initial Investment
£611,549First YearProfit From Rental Income
£35,604
↗ 6%After 5 Years
Change In Property Value
£177,750
↗ 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 | £49,224 | £50,208 | £51,464 | £52,750 | £54,069 | £257,716 |
| Total Expenses | £42,432 | £42,576 | £42,744 | £42,917 | £43,092 | £213,760 |
| Profit Before Tax | £6,792 | £7,633 | £8,719 | £9,833 | £10,978 | £43,955 |
| Profit After Tax | £5,502 | £6,182 | £7,063 | £7,965 | £8,892 | £35,604 |
| Change In Property Value | £17,900 | £18,258 | £37,246 | £48,420 | £55,925 | £177,750 |
| Net Return | £23,402 | £24,440 | £44,309 | £56,385 | £64,817 | £213,353 |
| 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