Flat
SW6
1 bed
1 bath
Flat 72, Kings Tower, 2 Brightwater Avenue, London SW6
London, England · SW6
View property listing
Initial Investment
£289,500First YearProfit From Rental Income
£33,322
↗ 12%After 5 Years
Change In Property Value
£88,777
↗ 10%After 5 Years
Return On Investment
42%
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 | £47,292 | £48,001 | £49,201 | £50,431 | £51,944 | £246,871 |
| Total Expenses | £40,850 | £40,967 | £41,130 | £41,296 | £41,490 | £205,733 |
| Profit Before Tax | £6,442 | £7,035 | £8,072 | £9,135 | £10,454 | £41,138 |
| Profit After Tax | £5,218 | £5,698 | £6,538 | £7,399 | £8,468 | £33,322 |
| Change In Property Value | £9 | £9 | £17,200 | £30,703 | £40,856 | £88,777 |
| Net Return | £5,227 | £5,707 | £23,739 | £38,102 | £49,324 | £122,098 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change