Flat
SW11
1 bed
1 bath
Nine Elms Lane, London SW11
London, England · SW11
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-36,798
↘ -19%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
12%
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 | £23,004 | £23,349 | £23,933 | £24,531 | £25,267 | £120,084 |
| Total Expenses | £31,014 | £31,184 | £31,369 | £31,558 | £31,758 | £156,882 |
| Profit Before Tax | £-8,010 | £-7,835 | £-7,436 | £-7,027 | £-6,490 | £-36,798 |
| Profit After Tax | £-8,010 | £-7,835 | £-7,436 | £-7,027 | £-6,490 | £-36,798 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-8,004 | £-7,829 | £4,064 | £13,501 | £20,826 | £22,559 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change