Flat SW6 1 bed 1 bath

Hurlingham Waterfront, Herland Gardens, Wandsworth Bridge Road SW6

London, England · SW6

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-5,741

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

29%

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	£31,500	£31,972	£32,772	£33,591	£34,599	£164,434
Total Expenses	£33,854	£33,923	£34,024	£34,126	£34,247	£170,175
Profit Before Tax	£-2,354	£-1,951	£-1,252	£-535	£352	£-5,741
Profit After Tax	£-2,354	£-1,951	£-1,252	£-535	£352	£-5,741
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£-2,347	£-1,943	£13,749	£26,240	£35,982	£71,681
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	14%	29%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change