Flat
SW6
1 bed
1 bath
Flat 72, Kings Tower, 2 Brightwater Avenue, London SW6
London, England · SW6
View property listing
Initial Investment
£289,500First YearProfit From Rental Income
£47,506
↗ 16%After 5 Years
Change In Property Value
£88,777
↗ 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 | £55,524 | £56,357 | £57,766 | £59,210 | £60,986 | £289,843 |
| Total Expenses | £45,726 | £45,948 | £46,219 | £46,497 | £46,803 | £231,193 |
| Profit Before Tax | £9,798 | £10,408 | £11,546 | £12,713 | £14,183 | £58,649 |
| Profit After Tax | £7,936 | £8,431 | £9,353 | £10,298 | £11,488 | £47,506 |
| Change In Property Value | £9 | £9 | £17,200 | £30,703 | £40,856 | £88,777 |
| Net Return | £7,945 | £8,439 | £26,553 | £41,000 | £52,345 | £136,283 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change