Flat
SW8
1 bed
1 bath
Bondway, London SW8
London, England · SW8
View property listing
Initial Investment
£232,800First YearProfit From Rental Income
£-1,538
↘ -1%After 5 Years
Change In Property Value
£72,054
↗ 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 | £31,416 | £31,887 | £32,684 | £33,502 | £34,507 | £163,996 |
| Total Expenses | £32,835 | £32,928 | £33,051 | £33,176 | £33,319 | £165,309 |
| Profit Before Tax | £-1,419 | £-1,041 | £-366 | £325 | £1,187 | £-1,313 |
| Profit After Tax | £-1,419 | £-1,041 | £-366 | £325 | £962 | £-1,538 |
| Change In Property Value | £7 | £7 | £13,960 | £24,919 | £33,160 | £72,054 |
| Net Return | £-1,412 | £-1,034 | £13,594 | £25,244 | £34,122 | £70,515 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| 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