Flat SW8 1 bed 1 bath

River Park Tower, Nine Elms London SW8

London, England · SW8

Initial Investment

First Year

£357,050First Year

Profit From Rental Income

After 5 Years

£2,183

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£107,048

↗ 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	£46,668	£47,368	£48,552	£49,766	£51,259	£243,613
Total Expenses	£47,810	£47,926	£48,087	£48,252	£48,444	£240,519
Profit Before Tax	£-1,142	£-558	£465	£1,514	£2,815	£3,094
Profit After Tax	£-1,142	£-558	£377	£1,226	£2,280	£2,183
Change In Property Value	£10	£10	£20,740	£37,022	£49,265	£107,048
Net Return	£-1,131	£-547	£21,117	£38,248	£51,545	£109,231
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	14%	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