Flat SW8 2 beds 2 baths

Damac Tower, New Bondway, London SW8

London, England · SW8

Initial Investment

First Year

£444,250First Year

Profit From Rental Income

After 5 Years

£41,397

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£171,074

↗ 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	£56,472	£57,319	£58,179	£59,633	£61,124	£292,727
Total Expenses	£48,027	£48,162	£48,289	£48,476	£48,668	£241,620
Profit Before Tax	£8,445	£9,158	£9,890	£11,158	£12,457	£51,107
Profit After Tax	£6,841	£7,418	£8,011	£9,038	£10,090	£41,397
Change In Property Value	£13	£25,100	£44,804	£59,621	£41,536	£171,074
Net Return	£6,853	£32,518	£52,815	£68,659	£51,626	£212,471
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	7%	12%	15%	12%	48%

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