Flat
SW8
1 bed
1 bath
Nine Elms Lane, London SW8
London, England · SW8
View property listing
Initial Investment
£363,450First YearProfit From Rental Income
£2,359
↗ 1%After 5 Years
Change In Property Value
£108,700
↗ 10%After 5 Years
Return On Investment
31%
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 | £47,388 | £48,099 | £49,301 | £50,534 | £52,050 | £247,372 |
| Total Expenses | £48,517 | £48,634 | £48,797 | £48,964 | £49,158 | £244,069 |
| Profit Before Tax | £-1,129 | £-535 | £504 | £1,570 | £2,892 | £3,302 |
| Profit After Tax | £-1,129 | £-535 | £409 | £1,272 | £2,342 | £2,359 |
| Change In Property Value | £11 | £11 | £21,060 | £37,593 | £50,025 | £108,700 |
| Net Return | £-1,118 | £-524 | £21,469 | £38,864 | £52,368 | £111,059 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change