Flat SW8 1 bed 1 bath

Keybridge, Exchange Gardens, London SW8

London, England · SW8

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£48,859

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

56%

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	£38,736	£39,317	£40,300	£41,307	£42,547	£202,207
Total Expenses	£28,185	£28,254	£28,364	£28,475	£28,610	£141,888
Profit Before Tax	£10,551	£11,063	£11,936	£12,832	£13,937	£60,319
Profit After Tax	£8,547	£8,961	£9,669	£10,394	£11,289	£48,859
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£8,553	£8,967	£21,669	£31,814	£39,793	£110,796
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%

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