Flat
SW8
0 beds
0 baths
Bondway, London SW8
London, England · SW8
View property listing
Initial Investment
£220,550First YearProfit From Rental Income
£-1,812
↘ -1%After 5 Years
Change In Property Value
£68,441
↗ 10%After 5 Years
Return On Investment
30%
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 | £29,832 | £30,279 | £31,036 | £31,812 | £32,767 | £155,727 |
| Total Expenses | £31,288 | £31,378 | £31,497 | £31,619 | £31,757 | £157,539 |
| Profit Before Tax | £-1,456 | £-1,099 | £-461 | £194 | £1,010 | £-1,812 |
| Profit After Tax | £-1,456 | £-1,099 | £-461 | £194 | £1,010 | £-1,812 |
| Change In Property Value | £7 | £7 | £13,260 | £23,670 | £31,497 | £68,441 |
| Net Return | £-1,449 | £-1,092 | £12,800 | £23,863 | £32,508 | £66,629 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change