Flat
SW8
2 beds
2 baths
Nine Elms Ln, London SW8
London, England · SW8
View property listing
Initial Investment
£527,850First YearProfit From Rental Income
£49,714
↗ 9%After 5 Years
Change In Property Value
£199,564
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £65,880 | £66,868 | £67,871 | £69,568 | £71,307 | £341,495 |
| Total Expenses | £55,692 | £55,841 | £55,982 | £56,194 | £56,410 | £280,120 |
| Profit Before Tax | £10,188 | £11,027 | £11,889 | £13,374 | £14,897 | £61,375 |
| Profit After Tax | £8,252 | £8,932 | £9,630 | £10,833 | £12,066 | £49,714 |
| Change In Property Value | £15 | £29,280 | £52,265 | £69,550 | £48,453 | £199,564 |
| Net Return | £8,267 | £38,212 | £61,895 | £80,383 | £60,520 | £249,277 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 7% | 12% | 15% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change