Flat
SW11
1 bed
1 bath
Nine Elms Lane, London SW11
London, England · SW11
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£17,047
↗ 9%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
40%
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 | £35,316 | £35,846 | £36,742 | £37,660 | £38,790 | £184,354 |
| Total Expenses | £32,245 | £32,433 | £32,650 | £32,871 | £33,110 | £163,309 |
| Profit Before Tax | £3,071 | £3,412 | £4,092 | £4,789 | £5,680 | £21,046 |
| Profit After Tax | £2,488 | £2,764 | £3,315 | £3,879 | £4,601 | £17,047 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £2,493 | £2,770 | £14,815 | £24,407 | £31,918 | £76,403 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change