Flat SW8 2 beds 2 baths

Damac Tower, New Bondway, London SW8

London, England · SW8

Initial Investment

First Year

£444,250First Year

Profit From Rental Income

After 5 Years

£70,336

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£129,552

↗ 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	£81,036	£82,252	£84,308	£86,416	£89,008	£423,019
Total Expenses	£66,499	£66,818	£67,209	£67,608	£68,051	£336,184
Profit Before Tax	£14,537	£15,433	£17,099	£18,807	£20,957	£86,835
Profit After Tax	£11,775	£12,501	£13,850	£15,234	£16,975	£70,336
Change In Property Value	£13	£13	£25,101	£44,804	£59,622	£129,552
Net Return	£11,788	£12,514	£38,951	£60,038	£76,597	£199,888
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