Flat SW11 2 beds 2 baths

Legacy Building, 1 Viaduct Gardens, Embassy Gardens, Nine Elms SW11

London, England · SW11

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£-22,983

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

24%

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	£48,000	£48,720	£49,938	£51,186	£52,722	£250,566
Total Expenses	£54,410	£54,528	£54,693	£54,861	£55,058	£273,550
Profit Before Tax	£-6,410	£-5,808	£-4,755	£-3,675	£-2,336	£-22,983
Profit After Tax	£-6,410	£-5,808	£-4,755	£-3,675	£-2,336	£-22,983
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£-6,398	£-5,796	£19,246	£39,166	£54,673	£100,891
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-2%	-1%	5%	9%	13%	24%

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