Flat
SW3
0 beds
1 bath
Chelsea Cloisters, Sloane Avenue, London SW3
London, England · SW3
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£4,398
↗ 5%After 5 Years
Change In Property Value
£27,356
↗ 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 | £14,568 | £14,787 | £15,156 | £15,535 | £16,001 | £76,047 |
| Total Expenses | £13,971 | £14,039 | £14,118 | £14,200 | £14,289 | £70,617 |
| Profit Before Tax | £597 | £748 | £1,038 | £1,335 | £1,712 | £5,430 |
| Profit After Tax | £484 | £606 | £841 | £1,081 | £1,386 | £4,398 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £486 | £609 | £6,141 | £10,542 | £13,976 | £31,754 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change