Flat SW6 1 bed 1 bath

Kings Tower, 2 Bridgewater Avenue SW6

London, England · SW6

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£-11,318

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£85,680

↗ 10%After 5 Years

Return On Investment

27%

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	£34,860	£35,383	£36,267	£37,174	£38,289	£181,974
Total Expenses	£38,416	£38,515	£38,646	£38,780	£38,935	£193,292
Profit Before Tax	£-3,556	£-3,132	£-2,378	£-1,606	£-645	£-11,318
Profit After Tax	£-3,556	£-3,132	£-2,378	£-1,606	£-645	£-11,318
Change In Property Value	£8	£8	£16,600	£29,632	£39,431	£85,680
Net Return	£-3,548	£-3,123	£14,222	£28,025	£38,786	£74,362
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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