Flat SW8 2 beds 2 baths

Bondway, London SW8

London, England · SW8

Initial Investment

First Year

£421,050First Year

Profit From Rental Income

After 5 Years

£66,944

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£123,565

↗ 10%After 5 Years

Return On Investment

45%

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	£77,280	£78,439	£80,400	£82,410	£84,882	£403,412
Total Expenses	£63,448	£63,753	£64,126	£64,508	£64,930	£320,765
Profit Before Tax	£13,832	£14,686	£16,274	£17,903	£19,952	£82,647
Profit After Tax	£11,204	£11,896	£13,182	£14,501	£16,161	£66,944
Change In Property Value	£12	£12	£23,940	£42,734	£56,866	£123,565
Net Return	£11,216	£11,908	£37,123	£57,235	£73,028	£190,509
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	17%	45%

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