Flat
SW1W
1 bed
1 bath
Chantrey House, 4 Eccleston Street, London, London SW1W
Initial Investment
£698,549First YearProfit From Rental Income
£40,512
↗ 6%After 5 Years
Change In Property Value
£197,610
↗ 20%After 5 Years
Return On Investment
34%
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 | £54,720 | £55,814 | £57,210 | £58,640 | £60,106 | £286,490 |
| Total Expenses | £46,949 | £47,104 | £47,287 | £47,473 | £47,663 | £236,475 |
| Profit Before Tax | £7,771 | £8,710 | £9,923 | £11,167 | £12,443 | £50,015 |
| Profit After Tax | £6,295 | £7,055 | £8,038 | £9,045 | £10,079 | £40,512 |
| Change In Property Value | £19,900 | £20,298 | £41,408 | £53,830 | £62,174 | £197,610 |
| Net Return | £26,195 | £27,353 | £49,446 | £62,875 | £72,253 | £238,122 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change