Flat
SW3
1 bed
1 bath
Sloane Avenue, London SW3
London, England · SW3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£17,054
↗ 10%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
41%
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 | £28,872 | £29,305 | £30,038 | £30,789 | £31,712 | £150,716 |
| Total Expenses | £25,717 | £25,806 | £25,922 | £26,041 | £26,176 | £129,662 |
| Profit Before Tax | £3,155 | £3,499 | £4,116 | £4,748 | £5,536 | £21,054 |
| Profit After Tax | £2,556 | £2,834 | £3,334 | £3,846 | £4,484 | £17,054 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £2,561 | £2,840 | £13,834 | £22,588 | £29,426 | £71,249 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change