Flat
SW11
0 beds
1 bath
Capital Building, Embassy Gardens, 8 New Union Square, Nines Elms, London SW11
London, England · SW11
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£20,232
↗ 13%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
45%
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 | £29,172 | £29,610 | £30,350 | £31,109 | £32,042 | £152,282 |
| Total Expenses | £25,181 | £25,303 | £25,451 | £25,601 | £25,768 | £127,304 |
| Profit Before Tax | £3,991 | £4,306 | £4,899 | £5,507 | £6,274 | £24,978 |
| Profit After Tax | £3,233 | £3,488 | £3,968 | £4,461 | £5,082 | £20,232 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,238 | £3,493 | £13,469 | £21,419 | £27,648 | £69,266 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change