Flat SW6 0 beds 1 bath

Chelsea Botanica, Fulham, London SW6

London, England · SW6

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£-11,107

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£65,034

↗ 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	£26,460	£26,857	£27,528	£28,217	£29,063	£138,125
Total Expenses	£29,641	£29,727	£29,837	£29,950	£30,077	£149,232
Profit Before Tax	£-3,181	£-2,870	£-2,309	£-1,733	£-1,014	£-11,107
Profit After Tax	£-3,181	£-2,870	£-2,309	£-1,733	£-1,014	£-11,107
Change In Property Value	£6	£6	£12,600	£22,491	£29,930	£65,034
Net Return	£-3,175	£-2,864	£10,292	£20,758	£28,916	£53,927
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-2%	-1%	5%	10%	14%	26%

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