Flat
SW8
2 beds
2 baths
Damac Tower, Nine Elms SW8
London, England · SW8
View property listing
Initial Investment
£384,250First YearProfit From Rental Income
£61,635
↗ 16%After 5 Years
Change In Property Value
£114,068
↗ 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 | £71,340 | £72,410 | £74,220 | £76,076 | £78,358 | £372,404 |
| Total Expenses | £58,610 | £58,892 | £59,238 | £59,591 | £59,982 | £296,312 |
| Profit Before Tax | £12,730 | £13,518 | £14,983 | £16,485 | £18,377 | £76,092 |
| Profit After Tax | £10,311 | £10,949 | £12,136 | £13,353 | £14,885 | £61,635 |
| Change In Property Value | £11 | £11 | £22,100 | £39,449 | £52,496 | £114,068 |
| Net Return | £10,322 | £10,960 | £34,237 | £52,802 | £67,381 | £175,702 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change