Flat
SW8
1 bed
1 bath
Arden Mansions, London SW8
London, England · SW8
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£-2,202
↘ -5%After 5 Years
Change In Property Value
£14,194
↗ 10%After 5 Years
Return On Investment
28%
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 | £7,560 | £7,673 | £7,865 | £8,062 | £8,304 | £39,464 |
| Total Expenses | £8,211 | £8,269 | £8,331 | £8,394 | £8,461 | £41,666 |
| Profit Before Tax | £-651 | £-595 | £-466 | £-332 | £-157 | £-2,202 |
| Profit After Tax | £-651 | £-595 | £-466 | £-332 | £-157 | £-2,202 |
| Change In Property Value | £1 | £1 | £2,750 | £4,909 | £6,532 | £14,194 |
| Net Return | £-650 | £-594 | £2,284 | £4,576 | £6,375 | £11,992 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change