Flat
SW8
2 beds
2 baths
Damac Tower, Bondway SW8
London, England · SW8
View property listing
Initial Investment
£397,050First YearProfit From Rental Income
£36,730
↗ 9%After 5 Years
Change In Property Value
£154,989
↗ 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 | £51,168 | £51,936 | £52,715 | £54,032 | £55,383 | £265,234 |
| Total Expenses | £43,700 | £43,827 | £43,945 | £44,119 | £44,297 | £219,888 |
| Profit Before Tax | £7,468 | £8,109 | £8,769 | £9,913 | £11,086 | £45,346 |
| Profit After Tax | £6,049 | £6,568 | £7,103 | £8,030 | £8,980 | £36,730 |
| Change In Property Value | £11 | £22,740 | £40,591 | £54,015 | £37,631 | £154,989 |
| Net Return | £6,061 | £29,309 | £47,694 | £62,045 | £46,611 | £191,719 |
| 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