Flat
SW8
0 beds
1 bath
Damac Tower, Bondway SW8
London, England · SW8
View property listing
Initial Investment
£228,600First YearProfit From Rental Income
£24,885
↗ 11%After 5 Years
Change In Property Value
£70,815
↗ 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 | £37,728 | £38,294 | £39,251 | £40,233 | £41,440 | £196,945 |
| Total Expenses | £32,990 | £33,092 | £33,231 | £33,373 | £33,536 | £166,223 |
| Profit Before Tax | £4,738 | £5,201 | £6,020 | £6,859 | £7,903 | £30,722 |
| Profit After Tax | £3,838 | £4,213 | £4,876 | £5,556 | £6,401 | £24,885 |
| Change In Property Value | £7 | £7 | £13,720 | £24,491 | £32,590 | £70,815 |
| Net Return | £3,845 | £4,220 | £18,597 | £30,047 | £38,992 | £95,700 |
| 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