Flat
SW11
1 bed
1 bath
Nine Elms, London SW11
London, England · SW11
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£6,038
↗ 3%After 5 Years
Change In Property Value
£94,738
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,804 | £28,221 | £28,644 | £29,360 | £30,094 | £144,124 |
| Total Expenses | £27,142 | £27,234 | £27,317 | £27,431 | £27,547 | £136,670 |
| Profit Before Tax | £662 | £987 | £1,327 | £1,930 | £2,548 | £7,455 |
| Profit After Tax | £536 | £800 | £1,075 | £1,563 | £2,064 | £6,038 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £543 | £14,700 | £25,887 | £34,581 | £25,066 | £100,776 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change