Flat SW8 3 beds 1 bath

Mansell House, Patmore Estate, Nine Elms, London SW8

London, England · SW8

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£9,402

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£61,335

↗ 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	£20,244	£20,548	£20,856	£21,377	£21,912	£104,937
Total Expenses	£18,502	£18,582	£18,654	£18,748	£18,844	£93,329
Profit Before Tax	£1,742	£1,966	£2,202	£2,630	£3,068	£11,608
Profit After Tax	£1,411	£1,592	£1,784	£2,130	£2,485	£9,402
Change In Property Value	£4	£8,999	£16,063	£21,376	£14,892	£61,335
Net Return	£1,416	£10,591	£17,847	£23,506	£17,377	£70,737
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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