Flat
SW6
2 beds
2 baths
362-364 Wandsworth Bridge, London SW6
London, England · SW6
View property listing
Initial Investment
£466,250First YearProfit From Rental Income
£-11,824
↘ -3%After 5 Years
Change In Property Value
£135,229
↗ 10%After 5 Years
Return On Investment
26%
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 | £55,020 | £55,845 | £57,241 | £58,672 | £60,433 | £287,212 |
| Total Expenses | £59,476 | £59,605 | £59,787 | £59,974 | £60,193 | £299,036 |
| Profit Before Tax | £-4,456 | £-3,759 | £-2,546 | £-1,302 | £240 | £-11,824 |
| Profit After Tax | £-4,456 | £-3,759 | £-2,546 | £-1,302 | £240 | £-11,824 |
| Change In Property Value | £13 | £13 | £26,201 | £46,768 | £62,235 | £135,229 |
| Net Return | £-4,443 | £-3,746 | £23,655 | £45,466 | £62,474 | £123,406 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 13% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change