Flat
SW11
2 beds
2 baths
Legacy Building, 1 Viaduct Gardens, London, London SW11
London, England · SW11
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£-24,047
↘ -5%After 5 Years
Change In Property Value
£134,197
↗ 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 | £51,996 | £52,776 | £54,095 | £55,448 | £57,111 | £271,426 |
| Total Expenses | £58,777 | £58,901 | £59,076 | £59,255 | £59,464 | £295,473 |
| Profit Before Tax | £-6,781 | £-6,125 | £-4,981 | £-3,807 | £-2,353 | £-24,047 |
| Profit After Tax | £-6,781 | £-6,125 | £-4,981 | £-3,807 | £-2,353 | £-24,047 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £-6,768 | £-6,112 | £21,020 | £42,604 | £59,407 | £110,150 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | -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