Flat SW6 2 beds 2 baths

Doulton House, 11 Park Street, Chelsea Creek, Fulham SW6

London, England · SW6

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£32,096

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

42%

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	£45,492	£46,174	£47,329	£48,512	£49,967	£237,474
Total Expenses	£39,281	£39,395	£39,554	£39,716	£39,904	£197,850
Profit Before Tax	£6,211	£6,779	£7,775	£8,796	£10,063	£39,624
Profit After Tax	£5,031	£5,491	£6,298	£7,125	£8,151	£32,096
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£5,039	£5,499	£22,798	£36,578	£47,345	£117,259
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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