Flat
SW8
2 beds
2 baths
71 Bondway, London SW8
London, England · SW8
View property listing
Initial Investment
£464,650First YearProfit From Rental Income
£54,997
↗ 12%After 5 Years
Change In Property Value
£134,817
↗ 10%After 5 Years
Return On Investment
41%
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 | £71,820 | £72,897 | £74,720 | £76,588 | £78,885 | £374,910 |
| Total Expenses | £60,998 | £61,151 | £61,376 | £61,607 | £61,880 | £307,012 |
| Profit Before Tax | £10,822 | £11,746 | £13,343 | £14,981 | £17,006 | £67,898 |
| Profit After Tax | £8,766 | £9,514 | £10,808 | £12,134 | £13,775 | £54,997 |
| Change In Property Value | £13 | £13 | £26,121 | £46,625 | £62,045 | £134,817 |
| Net Return | £8,779 | £9,527 | £36,929 | £58,759 | £75,819 | £189,814 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change