Flat SW11 2 beds 2 baths

Ambassador Building, Embassy Gardens, Nine Elms SW11

London, England · SW11

Initial Investment

First Year

£338,250First Year

Profit From Rental Income

After 5 Years

£39,650

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£102,196

↗ 10%After 5 Years

Return On Investment

42%

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	£54,444	£55,261	£56,642	£58,058	£59,800	£284,205
Total Expenses	£46,723	£46,850	£47,031	£47,217	£47,434	£235,255
Profit Before Tax	£7,721	£8,410	£9,611	£10,841	£12,366	£48,950
Profit After Tax	£6,254	£6,812	£7,785	£8,781	£10,017	£39,650
Change In Property Value	£10	£10	£19,800	£35,344	£47,032	£102,196
Net Return	£6,264	£6,822	£27,585	£44,125	£57,049	£141,846
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change