Flat
SW8
2 beds
1 bath
Damac Tower, Sw18 SW8
London, England · SW8
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£47,170
↗ 9%After 5 Years
Change In Property Value
£190,840
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,000 | £63,945 | £64,904 | £66,527 | £68,190 | £326,566 |
| Total Expenses | £53,345 | £53,490 | £53,626 | £53,831 | £54,039 | £268,331 |
| Profit Before Tax | £9,655 | £10,455 | £11,278 | £12,696 | £14,150 | £58,235 |
| Profit After Tax | £7,821 | £8,469 | £9,135 | £10,284 | £11,462 | £47,170 |
| Change In Property Value | £14 | £28,000 | £49,980 | £66,510 | £46,335 | £190,840 |
| Net Return | £7,835 | £36,469 | £59,115 | £76,794 | £57,797 | £238,010 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 7% | 12% | 15% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change