Flat SW8 2 beds 2 baths

River Park Tower, Nine Elms SW8

London, England · SW8

Initial Investment

First Year

£498,250First Year

Profit From Rental Income

After 5 Years

£46,796

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£189,477

↗ 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	£62,556	£63,494	£64,447	£66,058	£67,709	£324,264
Total Expenses	£52,979	£53,123	£53,259	£53,462	£53,670	£266,492
Profit Before Tax	£9,577	£10,372	£11,188	£12,596	£14,040	£57,772
Profit After Tax	£7,757	£8,401	£9,062	£10,203	£11,372	£46,796
Change In Property Value	£14	£27,800	£49,623	£66,035	£46,004	£189,477
Net Return	£7,771	£36,201	£58,686	£76,237	£57,376	£236,272
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	7%	12%	15%	12%	47%

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