Flat
SW3
2 beds
2 baths
Beaufort Street, London SW3
London, England · SW3
View property listing
Initial Investment
£472,250First YearProfit From Rental Income
£-11,811
↘ -3%After 5 Years
Change In Property Value
£136,778
↗ 10%After 5 Years
Return On Investment
26%
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 | £55,656 | £56,491 | £57,903 | £59,351 | £61,131 | £290,532 |
| Total Expenses | £60,135 | £60,264 | £60,449 | £60,637 | £60,858 | £302,343 |
| Profit Before Tax | £-4,479 | £-3,774 | £-2,546 | £-1,287 | £273 | £-11,811 |
| Profit After Tax | £-4,479 | £-3,774 | £-2,546 | £-1,287 | £273 | £-11,811 |
| Change In Property Value | £13 | £13 | £26,501 | £47,303 | £62,947 | £136,778 |
| Net Return | £-4,466 | £-3,760 | £23,955 | £46,017 | £63,221 | £124,966 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 13% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change