Flat
SW8
2 beds
2 baths
71 Bondway, London SW8
London, England · SW8
View property listing
Initial Investment
£464,650First YearProfit From Rental Income
£43,458
↗ 9%After 5 Years
Change In Property Value
£178,026
↗ 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 | £58,776 | £59,658 | £60,553 | £62,066 | £63,618 | £304,670 |
| Total Expenses | £49,898 | £50,036 | £50,167 | £50,360 | £50,558 | £251,019 |
| Profit Before Tax | £8,878 | £9,621 | £10,386 | £11,706 | £13,060 | £53,651 |
| Profit After Tax | £7,191 | £7,793 | £8,412 | £9,482 | £10,579 | £43,458 |
| Change In Property Value | £13 | £26,120 | £46,625 | £62,044 | £43,224 | £178,026 |
| Net Return | £7,204 | £33,914 | £55,037 | £71,526 | £53,803 | £221,484 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 7% | 12% | 15% | 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