Flat
SW8
2 beds
1 bath
Hemans Street, Vauxhall SW8
London, England · SW8
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£-11,733
↘ -11%After 5 Years
Change In Property Value
£35,093
↗ 10%After 5 Years
Return On Investment
22%
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 | £15,300 | £15,529 | £15,918 | £16,316 | £16,805 | £79,868 |
| Total Expenses | £18,116 | £18,210 | £18,315 | £18,423 | £18,538 | £91,601 |
| Profit Before Tax | £-2,816 | £-2,680 | £-2,397 | £-2,107 | £-1,733 | £-11,733 |
| Profit After Tax | £-2,816 | £-2,680 | £-2,397 | £-2,107 | £-1,733 | £-11,733 |
| Change In Property Value | £3 | £3 | £6,799 | £12,136 | £16,150 | £35,093 |
| Net Return | £-2,812 | £-2,677 | £4,402 | £10,029 | £14,417 | £23,360 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change