Flat
SW8
1 bed
1 bath
St. Georges Wharf, Aquirius/ Anchor House, 15 George St, London SW8
London, England · SW8
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£14,137
↗ 9%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
41%
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 | £25,572 | £25,956 | £26,604 | £27,270 | £28,088 | £133,489 |
| Total Expenses | £23,006 | £23,090 | £23,198 | £23,309 | £23,433 | £116,037 |
| Profit Before Tax | £2,566 | £2,865 | £3,406 | £3,961 | £4,655 | £17,453 |
| Profit After Tax | £2,078 | £2,321 | £2,759 | £3,208 | £3,770 | £14,137 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £2,083 | £2,325 | £12,059 | £19,809 | £25,861 | £62,138 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change