Flat
SW8
2 beds
2 baths
River Park Tower, Nine Elms SW8
London, England · SW8
View property listing
Initial Investment
£498,250First YearProfit From Rental Income
£78,109
↗ 16%After 5 Years
Change In Property Value
£143,488
↗ 10%After 5 Years
Return On Investment
44%
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 | £89,748 | £91,094 | £93,372 | £95,706 | £98,577 | £468,497 |
| Total Expenses | £73,598 | £73,951 | £74,382 | £74,823 | £75,312 | £372,066 |
| Profit Before Tax | £16,150 | £17,144 | £18,990 | £20,883 | £23,265 | £96,431 |
| Profit After Tax | £13,081 | £13,886 | £15,382 | £16,915 | £18,844 | £78,109 |
| Change In Property Value | £14 | £14 | £27,801 | £49,624 | £66,035 | £143,488 |
| Net Return | £13,095 | £13,900 | £43,182 | £66,539 | £84,880 | £221,597 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change