Flat
SW6
1 bed
1 bath
Flat 72, Kings Tower, 2 Brightwater Avenue, London SW6
London, England · SW6
View property listing
Initial Investment
£289,500First YearProfit From Rental Income
£15,962
↗ 6%After 5 Years
Change In Property Value
£117,230
↗ 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 | £36,120 | £36,662 | £37,212 | £38,142 | £39,096 | £187,231 |
| Total Expenses | £33,283 | £33,387 | £33,483 | £33,618 | £33,756 | £167,525 |
| Profit Before Tax | £2,838 | £3,275 | £3,729 | £4,524 | £5,340 | £19,706 |
| Profit After Tax | £2,298 | £2,653 | £3,021 | £3,665 | £4,325 | £15,962 |
| Change In Property Value | £9 | £17,200 | £30,702 | £40,856 | £28,463 | £117,230 |
| Net Return | £2,307 | £19,853 | £33,723 | £44,521 | £32,788 | £133,192 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change