Flat
SW8
1 bed
1 bath
Sky Gardens, Wandsworth Road, Nine Elms SW8
London, England · SW8
View property listing
Initial Investment
£255,900First YearProfit From Rental Income
£28,654
↗ 11%After 5 Years
Change In Property Value
£78,867
↗ 10%After 5 Years
Return On Investment
42%
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 | £42,012 | £42,642 | £43,708 | £44,801 | £46,145 | £219,308 |
| Total Expenses | £36,513 | £36,622 | £36,771 | £36,925 | £37,102 | £183,933 |
| Profit Before Tax | £5,499 | £6,020 | £6,937 | £7,876 | £9,043 | £35,376 |
| Profit After Tax | £4,454 | £4,876 | £5,619 | £6,380 | £7,325 | £28,654 |
| Change In Property Value | £8 | £8 | £15,280 | £27,275 | £36,296 | £78,867 |
| Net Return | £4,462 | £4,884 | £20,899 | £33,655 | £43,621 | £107,521 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change