Flat
SW8
1 bed
1 bath
Bondway, London SW8
London, England · SW8
View property listing
Initial Investment
£267,100First YearProfit From Rental Income
£23,168
↗ 9%After 5 Years
Change In Property Value
£108,506
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,820 | £36,357 | £36,903 | £37,825 | £38,771 | £185,676 |
| Total Expenses | £31,193 | £31,297 | £31,393 | £31,527 | £31,664 | £157,073 |
| Profit Before Tax | £4,627 | £5,060 | £5,510 | £6,299 | £7,107 | £28,603 |
| Profit After Tax | £3,748 | £4,099 | £4,463 | £5,102 | £5,757 | £23,168 |
| Change In Property Value | £8 | £15,920 | £28,417 | £37,816 | £26,345 | £108,506 |
| Net Return | £3,756 | £20,019 | £32,881 | £42,917 | £32,101 | £131,674 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change