Flat
SW11
1 bed
1 bath
Ponton Road, Nine Elms SW11
London, England · SW11
View property listing
Initial Investment
£208,650First YearProfit From Rental Income
£27,516
↗ 13%After 5 Years
Change In Property Value
£64,931
↗ 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 | £38,640 | £39,220 | £40,200 | £41,205 | £42,441 | £201,706 |
| Total Expenses | £33,184 | £33,342 | £33,534 | £33,730 | £33,947 | £167,736 |
| Profit Before Tax | £5,456 | £5,878 | £6,666 | £7,475 | £8,495 | £33,970 |
| Profit After Tax | £4,420 | £4,761 | £5,400 | £6,055 | £6,881 | £27,516 |
| Change In Property Value | £6 | £6 | £12,580 | £22,456 | £29,882 | £64,931 |
| Net Return | £4,426 | £4,767 | £17,980 | £28,511 | £36,763 | £92,447 |
| 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