Flat SW8 2 beds 2 baths

Versace, Damac Tower, Nine Elms, London SW8

London, England · SW8

Initial Investment

First Year

£405,450First Year

Profit From Rental Income

After 5 Years

£64,732

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£119,539

↗ 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	£74,772	£75,894	£77,791	£79,736	£82,128	£390,320
Total Expenses	£61,398	£61,693	£62,055	£62,424	£62,833	£310,403
Profit Before Tax	£13,374	£14,200	£15,736	£17,312	£19,294	£79,917
Profit After Tax	£10,833	£11,502	£12,746	£14,022	£15,628	£64,732
Change In Property Value	£12	£12	£23,160	£41,341	£55,014	£119,539
Net Return	£10,845	£11,514	£35,907	£55,364	£70,642	£184,271
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	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