Flat
SW8
2 beds
2 baths
Sophora House, Vista, London SW8
London, England · SW8
View property listing
Initial Investment
£392,250First YearProfit From Rental Income
£36,254
↗ 9%After 5 Years
Change In Property Value
£153,353
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,628 | £51,387 | £52,158 | £53,462 | £54,799 | £262,435 |
| Total Expenses | £43,260 | £43,386 | £43,504 | £43,676 | £43,852 | £217,677 |
| Profit Before Tax | £7,368 | £8,002 | £8,655 | £9,786 | £10,947 | £44,757 |
| Profit After Tax | £5,968 | £6,481 | £7,010 | £7,927 | £8,867 | £36,254 |
| Change In Property Value | £11 | £22,500 | £40,163 | £53,445 | £37,234 | £153,353 |
| Net Return | £5,980 | £28,982 | £47,173 | £61,372 | £46,100 | £189,607 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change