Flat
SW8
3 beds
1 bath
Woods House, Wadhurst Road, Patmore Estate Nine Elms London SW8
London, England · SW8
View property listing
Initial Investment
£128,850First YearProfit From Rental Income
£7,483
↗ 6%After 5 Years
Change In Property Value
£54,662
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,048 | £18,319 | £18,594 | £19,058 | £19,535 | £93,553 |
| Total Expenses | £16,707 | £16,784 | £16,853 | £16,941 | £17,031 | £84,316 |
| Profit Before Tax | £1,341 | £1,535 | £1,741 | £2,117 | £2,504 | £9,238 |
| Profit After Tax | £1,086 | £1,243 | £1,410 | £1,715 | £2,028 | £7,483 |
| Change In Property Value | £4 | £8,020 | £14,316 | £19,050 | £13,272 | £54,662 |
| Net Return | £1,090 | £9,263 | £15,726 | £20,765 | £15,300 | £62,145 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change