Flat
SW8
1 bed
1 bath
Damac Tower, Bondway, Nine Elms SW8
London, England · SW8
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£24,542
↗ 9%After 5 Years
Change In Property Value
£113,141
↗ 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 | £37,356 | £37,916 | £38,485 | £39,447 | £40,433 | £193,638 |
| Total Expenses | £32,441 | £32,547 | £32,645 | £32,783 | £32,924 | £163,339 |
| Profit Before Tax | £4,915 | £5,369 | £5,840 | £6,664 | £7,509 | £30,299 |
| Profit After Tax | £3,981 | £4,349 | £4,731 | £5,398 | £6,083 | £24,542 |
| Change In Property Value | £8 | £16,600 | £29,631 | £39,431 | £27,470 | £113,141 |
| Net Return | £3,990 | £20,949 | £34,362 | £44,829 | £33,553 | £137,683 |
| 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