Flat SW6 1 bed 1 bath

Kings Tower, Bridgewater Avenue, London SW6

London, England · SW6

Initial Investment

First Year

£285,982First Year

Profit From Rental Income

After 5 Years

£15,685

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£115,860

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,700	£36,235	£36,779	£37,699	£38,641	£185,054
Total Expenses	£32,917	£33,021	£33,116	£33,250	£33,387	£165,690
Profit Before Tax	£2,783	£3,215	£3,663	£4,449	£5,254	£19,364
Profit After Tax	£2,254	£2,604	£2,967	£3,603	£4,256	£15,685
Change In Property Value	£8	£16,999	£30,344	£40,379	£28,130	£115,860
Net Return	£2,263	£19,603	£33,311	£43,982	£32,386	£131,545
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change