Flat SW8 2 beds 2 baths

Keybridge House, 7 Exchange Gardens SW8

London, England · SW8

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-13,515

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 10%After 5 Years

Return On Investment

26%

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	£40,500	£41,107	£42,135	£43,189	£44,484	£211,415
Total Expenses	£44,594	£44,765	£44,972	£45,184	£45,416	£224,931
Profit Before Tax	£-4,094	£-3,658	£-2,837	£-1,995	£-932	£-13,515
Profit After Tax	£-4,094	£-3,658	£-2,837	£-1,995	£-932	£-13,515
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£-4,085	£-3,649	£15,163	£30,136	£41,825	£79,390
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	26%

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