Flat
SW8
2 beds
2 baths
River Park Tower, Nine Elms SW8
London, England · SW8
View property listing
Initial Investment
£498,250First YearProfit From Rental Income
£59,081
↗ 12%After 5 Years
Change In Property Value
£143,488
↗ 10%After 5 Years
Return On Investment
41%
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 | £76,440 | £77,587 | £79,526 | £81,514 | £83,960 | £399,027 |
| Total Expenses | £64,792 | £64,953 | £65,190 | £65,433 | £65,720 | £326,087 |
| Profit Before Tax | £11,648 | £12,634 | £14,336 | £16,082 | £18,240 | £72,940 |
| Profit After Tax | £9,435 | £10,233 | £11,613 | £13,026 | £14,775 | £59,081 |
| Change In Property Value | £14 | £14 | £27,801 | £49,624 | £66,035 | £143,488 |
| Net Return | £9,449 | £10,247 | £39,413 | £62,650 | £80,810 | £202,569 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change