Flat
SW8
1 bed
1 bath
Sky Gardens, Nine Elms SW8
London, England · SW8
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£15,326
↗ 10%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
41%
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 | £26,940 | £27,344 | £28,028 | £28,728 | £29,590 | £140,630 |
| Total Expenses | £24,135 | £24,221 | £24,332 | £24,446 | £24,575 | £121,710 |
| Profit Before Tax | £2,805 | £3,123 | £3,695 | £4,282 | £5,015 | £18,920 |
| Profit After Tax | £2,272 | £2,530 | £2,993 | £3,468 | £4,062 | £15,326 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £2,277 | £2,534 | £12,793 | £20,962 | £27,341 | £65,908 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change