Flat SW8 3 beds 2 baths

Mercer House, Battersea Park Road, Nine Elms, London SW8

London, England · SW8

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£988

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 10%After 5 Years

Return On Investment

31%

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	£41,628	£42,252	£43,309	£44,391	£45,723	£217,304
Total Expenses	£42,862	£42,971	£43,119	£43,271	£43,447	£215,671
Profit Before Tax	£-1,234	£-718	£190	£1,120	£2,276	£1,633
Profit After Tax	£-1,234	£-718	£190	£907	£1,844	£988
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£-1,225	£-709	£18,690	£33,930	£45,788	£96,474
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

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