Flat SW8 1 bed 1 bath

St. Josephs Street, London SW8

London, England · SW8

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£30,177

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 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	£37,776	£38,343	£39,301	£40,284	£41,492	£197,196
Total Expenses	£31,616	£31,780	£31,975	£32,175	£32,394	£159,940
Profit Before Tax	£6,160	£6,563	£7,326	£8,109	£9,098	£37,256
Profit After Tax	£4,989	£5,316	£5,934	£6,568	£7,369	£30,177
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£4,995	£5,322	£17,635	£27,453	£35,161	£90,566
Return From Rental Income (%)	3%	3%	3%	3%	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