Flat
SW6
2 beds
2 baths
362-364 Wandsworth Bridge, London SW6
London, England · SW6
View property listing
Initial Investment
£466,250First YearProfit From Rental Income
£102,897
↗ 22%After 5 Years
Change In Property Value
£135,229
↗ 10%After 5 Years
Return On Investment
51%
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 | £84,576 | £85,845 | £87,991 | £90,191 | £92,896 | £441,498 |
| Total Expenses | £62,432 | £62,605 | £62,862 | £63,126 | £63,439 | £314,464 |
| Profit Before Tax | £22,144 | £23,240 | £25,128 | £27,064 | £29,457 | £127,034 |
| Profit After Tax | £17,937 | £18,824 | £20,354 | £21,922 | £23,860 | £102,897 |
| Change In Property Value | £13 | £13 | £26,201 | £46,768 | £62,235 | £135,229 |
| Net Return | £17,950 | £18,837 | £46,555 | £68,690 | £86,095 | £238,127 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change