Flat SW8 1 bed 1 bath

Bondway, London SW8

London, England · SW8

Initial Investment

First Year

£232,800First Year

Profit From Rental Income

After 5 Years

£38,186

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£72,054

↗ 10%After 5 Years

Return On Investment

47%

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	£45,072	£45,748	£46,892	£48,064	£49,506	£235,282
Total Expenses	£37,207	£37,390	£37,612	£37,839	£38,090	£188,139
Profit Before Tax	£7,865	£8,358	£9,280	£10,225	£11,416	£47,143
Profit After Tax	£6,370	£6,770	£7,517	£8,282	£9,247	£38,186
Change In Property Value	£7	£7	£13,960	£24,919	£33,160	£72,054
Net Return	£6,377	£6,777	£21,477	£33,201	£42,407	£110,240
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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