Flat SW8 2 beds 2 baths

Sky Gardens, Wandsworth Road, Nine Elms SW8

London, England · SW8

Initial Investment

First Year

£300,000First Year

Profit From Rental Income

After 5 Years

£34,803

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£91,873

↗ 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	£48,948	£49,682	£50,924	£52,197	£53,763	£255,515
Total Expenses	£42,206	£42,325	£42,492	£42,663	£42,863	£212,549
Profit Before Tax	£6,742	£7,357	£8,432	£9,534	£10,901	£42,967
Profit After Tax	£5,461	£5,959	£6,830	£7,723	£8,830	£34,803
Change In Property Value	£9	£9	£17,800	£31,774	£42,282	£91,873
Net Return	£5,470	£5,968	£24,630	£39,496	£51,111	£126,676
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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