Flat
SW1X
2 beds
2 baths
Lennox Gardens, London SW1X
Initial Investment
£838,049First YearProfit From Rental Income
£48,124
↗ 6%After 5 Years
Change In Property Value
£228,394
↗ 20%After 5 Years
Return On Investment
33%
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 | £63,240 | £64,505 | £66,117 | £67,770 | £69,465 | £331,097 |
| Total Expenses | £53,950 | £54,123 | £54,327 | £54,536 | £54,748 | £271,684 |
| Profit Before Tax | £9,290 | £10,382 | £11,790 | £13,234 | £14,716 | £59,413 |
| Profit After Tax | £7,525 | £8,409 | £9,550 | £10,720 | £11,920 | £48,124 |
| Change In Property Value | £23,000 | £23,460 | £47,858 | £62,216 | £71,859 | £228,394 |
| Net Return | £30,525 | £31,869 | £57,409 | £72,936 | £83,780 | £276,518 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change