Flat
SW6
1 bed
1 bath
Kings Tower, Chelsea Creek, Fulham SW6
London, England · SW6
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£31,886
↗ 11%After 5 Years
Change In Property Value
£85,680
↗ 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 | £45,648 | £46,333 | £47,491 | £48,678 | £50,139 | £238,289 |
| Total Expenses | £39,495 | £39,610 | £39,768 | £39,931 | £40,120 | £198,923 |
| Profit Before Tax | £6,153 | £6,723 | £7,723 | £8,747 | £10,019 | £39,365 |
| Profit After Tax | £4,984 | £5,446 | £6,255 | £7,085 | £8,115 | £31,886 |
| Change In Property Value | £8 | £8 | £16,600 | £29,632 | £39,431 | £85,680 |
| Net Return | £4,992 | £5,454 | £22,856 | £36,717 | £47,547 | £117,566 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| 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