Flat
SW8
1 bed
1 bath
144 Old South Lambeth Road, Vauxhall, London SW8
London, England · SW8
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£9,245
↗ 8%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
40%
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 | £20,064 | £20,365 | £20,874 | £21,396 | £22,038 | £104,737 |
| Total Expenses | £18,488 | £18,564 | £18,658 | £18,754 | £18,861 | £93,324 |
| Profit Before Tax | £1,576 | £1,801 | £2,216 | £2,642 | £3,177 | £11,413 |
| Profit After Tax | £1,277 | £1,459 | £1,795 | £2,140 | £2,574 | £9,245 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £1,280 | £1,463 | £9,095 | £15,171 | £19,914 | £46,923 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change