Flat
SW1W
3 beds
2 baths
Lower Sloane Street, Chelsea SW1W
Initial Investment
£1,063,049First YearProfit From Rental Income
£60,441
↗ 6%After 5 Years
Change In Property Value
£278,045
↗ 20%After 5 Years
Return On Investment
32%
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 | £76,992 | £78,532 | £80,495 | £82,508 | £84,570 | £403,097 |
| Total Expenses | £65,244 | £65,444 | £65,683 | £65,929 | £66,178 | £328,478 |
| Profit Before Tax | £11,748 | £13,088 | £14,812 | £16,579 | £18,393 | £74,619 |
| Profit After Tax | £9,516 | £10,601 | £11,997 | £13,429 | £14,898 | £60,441 |
| Change In Property Value | £28,000 | £28,560 | £58,262 | £75,741 | £87,481 | £278,045 |
| Net Return | £37,516 | £39,161 | £70,260 | £89,170 | £102,379 | £338,486 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 8% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change