Flat
SW8
1 bed
1 bath
Damac Tower, Bondway, Nine Elms SW8
London, England · SW8
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£-88
↗ 0%After 5 Years
Change In Property Value
£85,680
↗ 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 | £37,356 | £37,916 | £38,864 | £39,836 | £41,031 | £195,003 |
| Total Expenses | £38,666 | £38,768 | £38,906 | £39,047 | £39,209 | £194,595 |
| Profit Before Tax | £-1,310 | £-852 | £-41 | £789 | £1,822 | £409 |
| Profit After Tax | £-1,310 | £-852 | £-41 | £639 | £1,476 | £-88 |
| Change In Property Value | £8 | £8 | £16,600 | £29,632 | £39,431 | £85,680 |
| Net Return | £-1,302 | £-843 | £16,559 | £30,271 | £40,907 | £85,592 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change