Flat
SW8
0 beds
0 baths
Bondway, London SW8
London, England · SW8
View property listing
Initial Investment
£220,550First YearProfit From Rental Income
£36,135
↗ 16%After 5 Years
Change In Property Value
£68,441
↗ 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 | £42,804 | £43,446 | £44,532 | £45,646 | £47,015 | £223,443 |
| Total Expenses | £35,366 | £35,540 | £35,751 | £35,968 | £36,207 | £178,832 |
| Profit Before Tax | £7,438 | £7,906 | £8,781 | £9,678 | £10,808 | £44,611 |
| Profit After Tax | £6,025 | £6,404 | £7,112 | £7,839 | £8,755 | £36,135 |
| Change In Property Value | £7 | £7 | £13,260 | £23,670 | £31,497 | £68,441 |
| Net Return | £6,031 | £6,410 | £20,373 | £31,509 | £40,252 | £104,576 |
| 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