Flat SW8 1 bed 1 bath

River Park Tower, Nine Elms London SW8

London, England · SW8

Initial Investment

First Year

£357,050First Year

Profit From Rental Income

After 5 Years

£57,754

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£107,048

↗ 10%After 5 Years

Return On Investment

46%

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	£66,960	£67,964	£69,664	£71,405	£73,547	£349,540
Total Expenses	£55,034	£55,300	£55,624	£55,956	£56,324	£278,239
Profit Before Tax	£11,926	£12,664	£14,039	£15,449	£17,223	£71,302
Profit After Tax	£9,660	£10,258	£11,372	£12,513	£13,951	£57,754
Change In Property Value	£10	£10	£20,740	£37,022	£49,265	£107,048
Net Return	£9,670	£10,269	£32,112	£49,535	£63,216	£164,802
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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