Flat
SW8
2 beds
2 baths
Damac Tower, Nine Elms SW8
London, England · SW8
View property listing
Initial Investment
£384,250First YearProfit From Rental Income
£35,459
↗ 9%After 5 Years
Change In Property Value
£150,627
↗ 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 | £49,728 | £50,474 | £51,231 | £52,512 | £53,825 | £257,769 |
| Total Expenses | £42,526 | £42,651 | £42,767 | £42,937 | £43,111 | £213,993 |
| Profit Before Tax | £7,202 | £7,823 | £8,464 | £9,574 | £10,713 | £43,776 |
| Profit After Tax | £5,833 | £6,337 | £6,855 | £7,755 | £8,678 | £35,459 |
| Change In Property Value | £11 | £22,100 | £39,449 | £52,495 | £36,572 | £150,627 |
| Net Return | £5,845 | £28,437 | £46,304 | £60,250 | £45,249 | £186,086 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 7% | 12% | 16% | 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