Flat SW8 1 bed 1 bath

Bondway, London SW8

London, England · SW8

Initial Investment

First Year

£220,550First Year

Profit From Rental Income

After 5 Years

£17,872

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£90,376

↗ 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	£29,832	£30,279	£30,734	£31,502	£32,290	£154,637
Total Expenses	£26,315	£26,410	£26,496	£26,615	£26,736	£132,573
Profit Before Tax	£3,517	£3,870	£4,237	£4,887	£5,553	£22,064
Profit After Tax	£2,849	£3,134	£3,432	£3,958	£4,498	£17,872
Change In Property Value	£7	£13,260	£23,669	£31,497	£21,943	£90,376
Net Return	£2,855	£16,394	£27,102	£35,456	£26,441	£108,248
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change