Flat
SW1W
1 bed
1 bath
Cubitt Building, Grosvenor Waterside, Gatliff Road, Sloane Square SW1W
Initial Investment
£454,024First YearProfit From Rental Income
£25,741
↗ 6%After 5 Years
Change In Property Value
£138,029
↗ 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 | £38,220 | £38,984 | £39,959 | £40,958 | £41,982 | £200,103 |
| Total Expenses | £33,396 | £33,519 | £33,659 | £33,803 | £33,948 | £168,324 |
| Profit Before Tax | £4,824 | £5,466 | £6,300 | £7,155 | £8,034 | £31,779 |
| Profit After Tax | £3,907 | £4,427 | £5,103 | £5,796 | £6,508 | £25,741 |
| Change In Property Value | £13,900 | £14,178 | £28,923 | £37,600 | £43,428 | £138,029 |
| Net Return | £17,807 | £18,605 | £34,026 | £43,396 | £49,936 | £163,770 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change