Flat
SW1W
1 bed
1 bath
Lower Sloane Street, London SW1W
Initial Investment
£505,549First YearProfit From Rental Income
£29,047
↗ 6%After 5 Years
Change In Property Value
£151,435
↗ 20%After 5 Years
Return On Investment
36%
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 | £41,928 | £42,767 | £43,836 | £44,932 | £46,055 | £219,517 |
| Total Expenses | £36,445 | £36,575 | £36,725 | £36,878 | £37,033 | £183,656 |
| Profit Before Tax | £5,483 | £6,192 | £7,111 | £8,053 | £9,022 | £35,861 |
| Profit After Tax | £4,441 | £5,015 | £5,760 | £6,523 | £7,308 | £29,047 |
| Change In Property Value | £15,250 | £15,555 | £31,732 | £41,252 | £47,646 | £151,435 |
| Net Return | £19,691 | £20,570 | £37,492 | £47,775 | £54,954 | £180,482 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change