Flat SW8 2 beds 2 baths

Sky Gardens, Wandsworth Road, Nine Elms SW8

London, England · SW8

Initial Investment

First Year

£282,500First Year

Profit From Rental Income

After 5 Years

£32,380

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£86,712

↗ 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	£46,200	£46,893	£48,065	£49,267	£50,745	£241,170
Total Expenses	£39,947	£40,062	£40,222	£40,387	£40,577	£201,195
Profit Before Tax	£6,253	£6,831	£7,843	£8,880	£10,168	£39,975
Profit After Tax	£5,065	£5,533	£6,353	£7,193	£8,236	£32,380
Change In Property Value	£8	£8	£16,800	£29,989	£39,906	£86,712
Net Return	£5,073	£5,541	£23,153	£37,182	£48,142	£119,092
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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