Flat SW8 2 beds 2 baths

Sky Gardens, 155 Wandsworth Road SW8

London, England · SW8

Initial Investment

First Year

£245,750First Year

Profit From Rental Income

After 5 Years

£3,222

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£75,873

↗ 10%After 5 Years

Return On Investment

32%

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	£33,072	£33,568	£34,407	£35,267	£36,325	£172,640
Total Expenses	£33,518	£33,592	£33,699	£33,808	£33,936	£168,552
Profit Before Tax	£-446	£-24	£709	£1,460	£2,390	£4,088
Profit After Tax	£-446	£-24	£574	£1,182	£1,936	£3,222
Change In Property Value	£7	£7	£14,700	£26,240	£34,918	£75,873
Net Return	£-439	£-17	£15,274	£27,423	£36,854	£79,095
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

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