Flat
SW8
2 beds
1 bath
Hemans Street, Vauxhall SW8
London, England · SW8
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£19,186
↗ 16%After 5 Years
Change In Property Value
£39,222
↗ 10%After 5 Years
Return On Investment
48%
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 | £24,528 | £24,896 | £25,518 | £26,156 | £26,941 | £128,039 |
| Total Expenses | £20,625 | £20,733 | £20,862 | £20,994 | £21,138 | £104,353 |
| Profit Before Tax | £3,903 | £4,163 | £4,656 | £5,162 | £5,803 | £23,686 |
| Profit After Tax | £3,161 | £3,372 | £3,771 | £4,182 | £4,700 | £19,186 |
| Change In Property Value | £4 | £4 | £7,599 | £13,564 | £18,050 | £39,222 |
| Net Return | £3,165 | £3,375 | £11,371 | £17,746 | £22,751 | £58,408 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change