Flat SW8 2 beds 2 baths

Sophora House, Vista, London SW8

London, England · SW8

Initial Investment

First Year

£392,250First Year

Profit From Rental Income

After 5 Years

£62,807

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£116,132

↗ 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	£72,636	£73,726	£75,569	£77,458	£79,782	£379,170
Total Expenses	£59,662	£59,949	£60,301	£60,660	£61,058	£301,630
Profit Before Tax	£12,974	£13,776	£15,268	£16,798	£18,724	£77,540
Profit After Tax	£10,509	£11,159	£12,367	£13,606	£15,166	£62,807
Change In Property Value	£11	£11	£22,500	£40,163	£53,446	£116,132
Net Return	£10,520	£11,170	£34,868	£53,770	£68,612	£178,940
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	17%	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