Flat
SW6
1 bed
1 bath
Kings Tower, Bridgewater Avenue, London SW6
London, England · SW6
View property listing
Initial Investment
£285,982First YearProfit From Rental Income
£32,836
↗ 11%After 5 Years
Change In Property Value
£87,739
↗ 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 | £46,740 | £47,441 | £48,627 | £49,843 | £51,338 | £243,989 |
| Total Expenses | £40,396 | £40,512 | £40,673 | £40,839 | £41,031 | £203,451 |
| Profit Before Tax | £6,344 | £6,929 | £7,954 | £9,004 | £10,307 | £40,538 |
| Profit After Tax | £5,139 | £5,613 | £6,442 | £7,293 | £8,349 | £32,836 |
| Change In Property Value | £8 | £8 | £16,999 | £30,344 | £40,379 | £87,739 |
| Net Return | £5,147 | £5,621 | £23,442 | £37,637 | £48,728 | £120,575 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| 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