Flat
SW11
2 beds
2 baths
Legacy Building, Embassy Gardens SW11
London, England · SW11
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£-21,416
↘ -6%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
24%
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 | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £47,859 | £47,968 | £48,117 | £48,270 | £48,447 | £240,662 |
| Profit Before Tax | £-5,859 | £-5,338 | £-4,422 | £-3,482 | £-2,316 | £-21,416 |
| Profit After Tax | £-5,859 | £-5,338 | £-4,422 | £-3,482 | £-2,316 | £-21,416 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £-5,848 | £-5,327 | £16,579 | £34,003 | £47,567 | £86,974 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 9% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change