Flat
SW8
2 beds
2 baths
Wandsworth Road, Bach House SW8
London, England · SW8
View property listing
Initial Investment
£252,750First YearProfit From Rental Income
£41,444
↗ 16%After 5 Years
Change In Property Value
£77,938
↗ 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 | £48,744 | £49,475 | £50,712 | £51,980 | £53,539 | £254,450 |
| Total Expenses | £40,204 | £40,401 | £40,640 | £40,885 | £41,155 | £203,285 |
| Profit Before Tax | £8,540 | £9,074 | £10,072 | £11,095 | £12,384 | £51,166 |
| Profit After Tax | £6,917 | £7,350 | £8,158 | £8,987 | £10,031 | £41,444 |
| Change In Property Value | £8 | £8 | £15,100 | £26,954 | £35,868 | £77,938 |
| Net Return | £6,925 | £7,358 | £23,259 | £35,941 | £45,899 | £119,382 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change