Flat SW11 3 beds 1 bath

Albert Palace Mansions, Lurline Gardens, London SW11

London, England · SW11

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£-34,392

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

17%

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	£29,004	£29,439	£30,175	£30,929	£31,857	£151,405
Total Expenses	£36,804	£36,965	£37,149	£37,338	£37,540	£185,796
Profit Before Tax	£-7,800	£-7,526	£-6,974	£-6,408	£-5,683	£-34,392
Profit After Tax	£-7,800	£-7,526	£-6,974	£-6,408	£-5,683	£-34,392
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£-7,793	£-7,519	£7,526	£19,475	£28,760	£40,449
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	-3%	-3%	3%	8%	12%	17%

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