Flat SW8 1 bed 1 bath

Nine Elms, London SW8

London, England · SW8

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£18,978

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£94,057

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,056	£31,522	£31,995	£32,795	£33,614	£160,981
Total Expenses	£27,306	£27,403	£27,491	£27,613	£27,738	£137,551
Profit Before Tax	£3,750	£4,119	£4,503	£5,182	£5,877	£23,430
Profit After Tax	£3,037	£3,336	£3,648	£4,197	£4,760	£18,978
Change In Property Value	£7	£13,800	£24,633	£32,780	£22,837	£94,057
Net Return	£3,044	£17,136	£28,281	£36,977	£27,597	£113,035
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change