Flat SW8 1 bed 1 bath

Bondway, London SW8

London, England · SW8

Initial Investment

First Year

£267,100First Year

Profit From Rental Income

After 5 Years

£43,832

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£82,170

↗ 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	£51,396	£52,167	£53,471	£54,808	£56,452	£268,294
Total Expenses	£42,360	£42,567	£42,818	£43,076	£43,360	£214,181
Profit Before Tax	£9,036	£9,600	£10,653	£11,732	£13,092	£54,113
Profit After Tax	£7,319	£7,776	£8,629	£9,503	£10,604	£43,832
Change In Property Value	£8	£8	£15,920	£28,418	£37,816	£82,170
Net Return	£7,327	£7,784	£24,549	£37,921	£48,420	£126,002
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