Flat SW8 1 bed 1 bath

Wandsworth Road, London SW8

London, England · SW8

Initial Investment

First Year

£184,850First Year

Profit From Rental Income

After 5 Years

£30,241

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£57,911

↗ 10%After 5 Years

Return On Investment

48%

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	£36,216	£36,759	£37,678	£38,620	£39,779	£189,052
Total Expenses	£30,001	£30,150	£30,331	£30,515	£30,719	£151,717
Profit Before Tax	£6,215	£6,609	£7,347	£8,105	£9,060	£37,335
Profit After Tax	£5,034	£5,353	£5,951	£6,565	£7,338	£30,241
Change In Property Value	£6	£6	£11,220	£20,028	£26,652	£57,911
Net Return	£5,040	£5,359	£17,172	£26,593	£33,990	£88,153
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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