Flat
SW1X
1 bed
1 bath
Sloane Street, Knightsbridge SW1X
Initial Investment
£575,549First YearProfit From Rental Income
£33,354
↗ 6%After 5 Years
Change In Property Value
£168,813
↗ 20%After 5 Years
Return On Investment
35%
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 | £46,740 | £47,675 | £48,867 | £50,088 | £51,341 | £244,710 |
| Total Expenses | £40,398 | £40,537 | £40,699 | £40,865 | £41,033 | £203,533 |
| Profit Before Tax | £6,342 | £7,138 | £8,167 | £9,223 | £10,307 | £41,177 |
| Profit After Tax | £5,137 | £5,781 | £6,616 | £7,471 | £8,349 | £33,354 |
| Change In Property Value | £17,000 | £17,340 | £35,374 | £45,986 | £53,113 | £168,813 |
| Net Return | £22,137 | £23,121 | £41,989 | £53,456 | £61,462 | £202,166 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change