Flat
SW8
1 bed
1 bath
River Park Tower, Nine Elms London SW8
London, England · SW8
View property listing
Initial Investment
£357,050First YearProfit From Rental Income
£32,757
↗ 9%After 5 Years
Change In Property Value
£141,358
↗ 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 | £46,668 | £47,368 | £48,079 | £49,281 | £50,513 | £241,908 |
| Total Expenses | £40,032 | £40,152 | £40,264 | £40,426 | £40,592 | £201,467 |
| Profit Before Tax | £6,636 | £7,216 | £7,814 | £8,854 | £9,920 | £40,440 |
| Profit After Tax | £5,375 | £5,845 | £6,330 | £7,172 | £8,035 | £32,757 |
| Change In Property Value | £10 | £20,740 | £37,021 | £49,265 | £34,321 | £141,358 |
| Net Return | £5,385 | £26,585 | £43,351 | £56,437 | £42,357 | £174,114 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 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