Flat
SW8
2 beds
2 baths
Flagstaff House, St George Wharf, Vauxhall, London SW8
London, England · SW8
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£4,233
↗ 2%After 5 Years
Change In Property Value
£85,680
↗ 10%After 5 Years
Return On Investment
32%
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 | £38,400 | £38,976 | £39,950 | £40,949 | £42,178 | £200,453 |
| Total Expenses | £38,770 | £38,874 | £39,014 | £39,158 | £39,323 | £195,140 |
| Profit Before Tax | £-370 | £102 | £936 | £1,791 | £2,854 | £5,313 |
| Profit After Tax | £-370 | £83 | £758 | £1,451 | £2,312 | £4,233 |
| Change In Property Value | £8 | £8 | £16,600 | £29,632 | £39,431 | £85,680 |
| Net Return | £-362 | £91 | £17,359 | £31,082 | £41,743 | £89,913 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change