Flat
SW8
2 beds
2 baths
Wandsworth Road, Bach House SW8
London, England · SW8
View property listing
Initial Investment
£252,750First YearProfit From Rental Income
£-888
↗ 0%After 5 Years
Change In Property Value
£77,938
↗ 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 | £33,972 | £34,482 | £35,344 | £36,227 | £37,314 | £177,338 |
| Total Expenses | £35,352 | £35,449 | £35,578 | £35,710 | £35,862 | £177,950 |
| Profit Before Tax | £-1,380 | £-967 | £-234 | £517 | £1,453 | £-612 |
| Profit After Tax | £-1,380 | £-967 | £-234 | £517 | £1,177 | £-888 |
| Change In Property Value | £8 | £8 | £15,100 | £26,954 | £35,868 | £77,938 |
| Net Return | £-1,372 | £-960 | £14,866 | £27,471 | £37,045 | £77,050 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change