Flat
SW11
1 bed
1 bath
Ponton Road, Nine Elms SW11
London, England · SW11
View property listing
Initial Investment
£208,650First YearProfit From Rental Income
£4,662
↗ 2%After 5 Years
Change In Property Value
£85,742
↗ 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 | £25,164 | £25,541 | £25,925 | £26,573 | £27,237 | £130,440 |
| Total Expenses | £24,754 | £24,842 | £24,922 | £25,028 | £25,137 | £124,684 |
| Profit Before Tax | £410 | £699 | £1,003 | £1,545 | £2,100 | £5,756 |
| Profit After Tax | £332 | £566 | £812 | £1,251 | £1,701 | £4,662 |
| Change In Property Value | £6 | £12,580 | £22,456 | £29,882 | £20,818 | £85,742 |
| Net Return | £338 | £13,147 | £23,268 | £31,133 | £22,519 | £90,404 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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