Flat SW8 2 beds 2 baths

Sky Gardens, Wandsworth Road, Nine Elms SW8

London, England · SW8

Initial Investment

First Year

£273,624First Year

Profit From Rental Income

After 5 Years

£-284

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£84,094

↗ 10%After 5 Years

Return On Investment

31%

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	£36,660	£37,210	£38,140	£39,094	£40,266	£191,370
Total Expenses	£37,987	£38,088	£38,224	£38,363	£38,523	£191,184
Profit Before Tax	£-1,327	£-878	£-84	£731	£1,743	£186
Profit After Tax	£-1,327	£-878	£-84	£592	£1,412	£-284
Change In Property Value	£8	£8	£16,293	£29,083	£38,701	£84,094
Net Return	£-1,319	£-870	£16,209	£29,675	£40,114	£83,810
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	11%	15%	31%

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