Flat SW6 1 bed 1 bath

Kings Tower, Bridgewater Avenue, London SW6

London, England · SW6

Initial Investment

First Year

£285,982First Year

Profit From Rental Income

After 5 Years

£46,930

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£87,739

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£54,876	£55,699	£57,092	£58,519	£60,274	£286,460
Total Expenses	£45,197	£45,417	£45,685	£45,959	£46,263	£228,522
Profit Before Tax	£9,679	£10,282	£11,406	£12,560	£14,012	£57,938
Profit After Tax	£7,840	£8,328	£9,239	£10,173	£11,350	£46,930
Change In Property Value	£8	£8	£16,999	£30,344	£40,379	£87,739
Net Return	£7,848	£8,337	£26,238	£40,517	£51,729	£134,669
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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