Flat
SW11
1 bed
1 bath
One Linear Place, Nine Elms SW11
London, England · SW11
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-16,557
↘ -9%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
23%
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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £27,550 | £27,631 | £27,733 | £27,838 | £27,956 | £138,708 |
| Profit Before Tax | £-4,150 | £-3,880 | £-3,389 | £-2,885 | £-2,254 | £-16,557 |
| Profit After Tax | £-4,150 | £-3,880 | £-3,389 | £-2,885 | £-2,254 | £-16,557 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £-4,144 | £-3,874 | £8,312 | £18,000 | £25,538 | £43,832 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change