Flat
SW8
1 bed
1 bath
Bondway, London SW8
London, England · SW8
View property listing
Initial Investment
£232,800First YearProfit From Rental Income
£19,296
↗ 8%After 5 Years
Change In Property Value
£95,147
↗ 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 | £31,416 | £31,887 | £32,366 | £33,175 | £34,004 | £162,848 |
| Total Expenses | £27,600 | £27,697 | £27,786 | £27,908 | £28,034 | £139,025 |
| Profit Before Tax | £3,816 | £4,190 | £4,580 | £5,266 | £5,970 | £23,823 |
| Profit After Tax | £3,091 | £3,394 | £3,710 | £4,266 | £4,836 | £19,296 |
| Change In Property Value | £7 | £13,960 | £24,919 | £33,160 | £23,101 | £95,147 |
| Net Return | £3,098 | £17,354 | £28,629 | £37,426 | £27,937 | £114,444 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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