Flat
SW6
1 bed
1 bath
Countess House, Park Street, London SW6
London, England · SW6
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£19,477
↗ 10%After 5 Years
Change In Property Value
£59,356
↗ 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 | £31,620 | £32,094 | £32,897 | £33,719 | £34,731 | £165,061 |
| Total Expenses | £27,975 | £28,069 | £28,192 | £28,318 | £28,462 | £141,015 |
| Profit Before Tax | £3,645 | £4,026 | £4,705 | £5,401 | £6,269 | £24,046 |
| Profit After Tax | £2,952 | £3,261 | £3,811 | £4,375 | £5,078 | £19,477 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £2,958 | £3,267 | £15,311 | £24,903 | £32,395 | £78,833 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change