Flat SW6 2 beds 2 baths

Imperial Wharf, London SW6

London, England · SW6

Initial Investment

First Year

£256,250First Year

Profit From Rental Income

After 5 Years

£42,033

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£78,970

↗ 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	£49,392	£50,133	£51,386	£52,671	£54,251	£257,833
Total Expenses	£40,730	£40,929	£41,171	£41,419	£41,693	£205,941
Profit Before Tax	£8,662	£9,204	£10,215	£11,252	£12,558	£51,892
Profit After Tax	£7,017	£7,455	£8,274	£9,114	£10,172	£42,033
Change In Property Value	£8	£8	£15,300	£27,311	£36,343	£78,970
Net Return	£7,024	£7,463	£23,575	£36,425	£46,515	£121,003
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