Flat
SW11
1 bed
1 bath
One Linear Place, Nine Elms SW11
London, England · SW11
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£25,412
↗ 13%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
44%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,928 | £36,467 | £37,379 | £38,313 | £39,462 | £187,549 |
| Total Expenses | £30,896 | £31,044 | £31,223 | £31,406 | £31,608 | £156,176 |
| Profit Before Tax | £5,032 | £5,423 | £6,156 | £6,907 | £7,854 | £31,373 |
| Profit After Tax | £4,076 | £4,393 | £4,986 | £5,595 | £6,362 | £25,412 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £4,082 | £4,399 | £16,686 | £26,480 | £34,154 | £85,800 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change