Flat SW8 2 beds 2 baths

71 Bondway, London SW8

London, England · SW8

Initial Investment

First Year

£464,650First Year

Profit From Rental Income

After 5 Years

£73,262

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£134,817

↗ 10%After 5 Years

Return On Investment

45%

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	£84,324	£85,589	£87,729	£89,922	£92,619	£440,183
Total Expenses	£69,180	£69,512	£69,918	£70,333	£70,793	£349,736
Profit Before Tax	£15,144	£16,077	£17,811	£19,589	£21,826	£90,447
Profit After Tax	£12,267	£13,022	£14,427	£15,867	£17,679	£73,262
Change In Property Value	£13	£13	£26,121	£46,625	£62,045	£134,817
Net Return	£12,280	£13,035	£40,547	£62,492	£79,724	£208,079
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	13%	17%	45%

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