Flat
SW8
1 bed
1 bath
Bondway, London SW8
London, England · SW8
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£24,332
↗ 9%After 5 Years
Change In Property Value
£112,459
↗ 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 | £37,128 | £37,685 | £38,250 | £39,206 | £40,187 | £192,456 |
| Total Expenses | £32,257 | £32,363 | £32,460 | £32,598 | £32,739 | £162,417 |
| Profit Before Tax | £4,871 | £5,322 | £5,790 | £6,609 | £7,448 | £30,039 |
| Profit After Tax | £3,945 | £4,311 | £4,690 | £5,353 | £6,033 | £24,332 |
| Change In Property Value | £8 | £16,500 | £29,453 | £39,193 | £27,305 | £112,459 |
| Net Return | £3,954 | £20,811 | £34,143 | £44,546 | £33,338 | £136,791 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 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