Flat SW3 0 beds 1 bath

Sloane Avenue, Chelsea, London SW3

London, England · SW3

Initial Investment

First Year

£78,100First Year

Profit From Rental Income

After 5 Years

£3,972

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£26,427

↗ 10%After 5 Years

Return On Investment

39%

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	£14,076	£14,287	£14,644	£15,010	£15,461	£73,479
Total Expenses	£13,564	£13,632	£13,710	£13,791	£13,878	£68,575
Profit Before Tax	£512	£656	£934	£1,220	£1,582	£4,903
Profit After Tax	£414	£531	£757	£988	£1,282	£3,972
Change In Property Value	£3	£3	£5,120	£9,139	£12,162	£26,427
Net Return	£417	£534	£5,877	£10,127	£13,444	£30,398
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change