Flat
SW8
2 beds
2 baths
St. Rule Street, South Lambeth SW8
London, England · SW8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-11,756
↘ -7%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
24%
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 | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £25,588 | £25,702 | £25,834 | £25,969 | £26,116 | £129,209 |
| Profit Before Tax | £-3,088 | £-2,864 | £-2,426 | £-1,976 | £-1,402 | £-11,756 |
| Profit After Tax | £-3,088 | £-2,864 | £-2,426 | £-1,976 | £-1,402 | £-11,756 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-3,083 | £-2,859 | £7,575 | £15,875 | £22,351 | £39,859 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change