Flat
SW11
1 bed
1 bath
Nine Elms, London SW11
London, England · SW11
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£30,587
↗ 13%After 5 Years
Change In Property Value
£71,744
↗ 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 | £42,684 | £43,324 | £44,407 | £45,518 | £46,883 | £222,816 |
| Total Expenses | £36,612 | £36,785 | £36,996 | £37,212 | £37,450 | £185,054 |
| Profit Before Tax | £6,072 | £6,539 | £7,411 | £8,306 | £9,433 | £37,762 |
| Profit After Tax | £4,919 | £5,297 | £6,003 | £6,728 | £7,641 | £30,587 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £4,926 | £5,304 | £19,903 | £31,540 | £40,659 | £102,331 |
| 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