Flat SW8 2 beds 2 baths

Damac Tower, New Bondway, London SW8

London, England · SW8

Initial Investment

First Year

£444,250First Year

Profit From Rental Income

After 5 Years

£4,554

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£129,552

↗ 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	£56,472	£57,319	£58,752	£60,221	£62,027	£294,791
Total Expenses	£57,439	£57,570	£57,756	£57,947	£58,170	£288,883
Profit Before Tax	£-967	£-251	£996	£2,274	£3,857	£5,908
Profit After Tax	£-967	£-251	£807	£1,842	£3,124	£4,554
Change In Property Value	£13	£13	£25,101	£44,804	£59,622	£129,552
Net Return	£-955	£-238	£25,907	£46,646	£62,746	£134,106
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	10%	14%	30%

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