Flat
SW11
2 beds
2 baths
Ambassador Building, Embassy Gardens, Nine Elms SW11
London, England · SW11
View property listing
Initial Investment
£338,250First YearProfit From Rental Income
£-20,789
↘ -6%After 5 Years
Change In Property Value
£102,196
↗ 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 | £39,600 | £40,194 | £41,199 | £42,229 | £43,496 | £206,717 |
| Total Expenses | £45,238 | £45,344 | £45,487 | £45,634 | £45,803 | £227,506 |
| Profit Before Tax | £-5,638 | £-5,150 | £-4,288 | £-3,405 | £-2,308 | £-20,789 |
| Profit After Tax | £-5,638 | £-5,150 | £-4,288 | £-3,405 | £-2,308 | £-20,789 |
| Change In Property Value | £10 | £10 | £19,800 | £35,344 | £47,032 | £102,196 |
| Net Return | £-5,628 | £-5,140 | £15,512 | £31,939 | £44,725 | £81,407 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 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