Flat
SW8
2 beds
2 baths
Damac Tower, Bondway SW8
London, England · SW8
View property listing
Initial Investment
£405,450First YearProfit From Rental Income
£64,732
↗ 16%After 5 Years
Change In Property Value
£119,539
↗ 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 | £74,772 | £75,894 | £77,791 | £79,736 | £82,128 | £390,320 |
| Total Expenses | £61,398 | £61,693 | £62,055 | £62,424 | £62,833 | £310,403 |
| Profit Before Tax | £13,374 | £14,200 | £15,736 | £17,312 | £19,294 | £79,917 |
| Profit After Tax | £10,833 | £11,502 | £12,746 | £14,022 | £15,628 | £64,732 |
| Change In Property Value | £12 | £12 | £23,160 | £41,341 | £55,014 | £119,539 |
| Net Return | £10,845 | £11,514 | £35,907 | £55,364 | £70,642 | £184,271 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change