Flat SW8 2 beds 2 baths

Damac Tower, Bondway SW8

London, England · SW8

Initial Investment

First Year

£405,450First Year

Profit From Rental Income

After 5 Years

£3,526

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£119,539

↗ 10%After 5 Years

Return On Investment

30%

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	£52,116	£52,898	£54,220	£55,576	£57,243	£272,053
Total Expenses	£53,155	£53,279	£53,455	£53,634	£53,843	£267,367
Profit Before Tax	£-1,039	£-382	£766	£1,942	£3,400	£4,686
Profit After Tax	£-1,039	£-382	£620	£1,573	£2,754	£3,526
Change In Property Value	£12	£12	£23,160	£41,341	£55,014	£119,539
Net Return	£-1,028	£-370	£23,781	£42,914	£57,767	£123,064
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	14%	30%

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