Flat
SW6
2 beds
2 baths
362-364 Wandsworth Bridge, London SW6
London, England · SW6
View property listing
Initial Investment
£466,250First YearProfit From Rental Income
£28,743
↗ 6%After 5 Years
Change In Property Value
£178,571
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £55,020 | £55,845 | £56,683 | £58,100 | £59,553 | £285,201 |
| Total Expenses | £49,651 | £49,784 | £49,909 | £50,092 | £50,280 | £249,716 |
| Profit Before Tax | £5,369 | £6,062 | £6,774 | £8,008 | £9,273 | £35,485 |
| Profit After Tax | £4,349 | £4,910 | £5,487 | £6,486 | £7,511 | £28,743 |
| Change In Property Value | £13 | £26,200 | £46,767 | £62,234 | £43,356 | £178,571 |
| Net Return | £4,362 | £31,110 | £52,255 | £68,721 | £50,867 | £207,314 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change