Flat
SW8
0 beds
1 bath
Damac Tower, Bondway SW8
London, England · SW8
View property listing
Initial Investment
£228,600First YearProfit From Rental Income
£37,476
↗ 16%After 5 Years
Change In Property Value
£70,815
↗ 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 | £44,292 | £44,956 | £46,080 | £47,232 | £48,649 | £231,210 |
| Total Expenses | £36,575 | £36,755 | £36,973 | £37,197 | £37,443 | £184,944 |
| Profit Before Tax | £7,717 | £8,201 | £9,107 | £10,036 | £11,206 | £46,266 |
| Profit After Tax | £6,251 | £6,643 | £7,377 | £8,129 | £9,077 | £37,476 |
| Change In Property Value | £7 | £7 | £13,720 | £24,491 | £32,590 | £70,815 |
| Net Return | £6,257 | £6,650 | £21,097 | £32,620 | £41,667 | £108,291 |
| 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