Flat SW11 2 beds 2 baths

Battersea Park, London SW11

London, England · SW11

Initial Investment

First Year

£254,500First Year

Profit From Rental Income

After 5 Years

£7,363

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£103,599

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,396	£30,852	£31,315	£32,098	£32,900	£157,560
Total Expenses	£29,493	£29,588	£29,675	£29,796	£29,918	£148,470
Profit Before Tax	£903	£1,264	£1,639	£2,302	£2,982	£9,090
Profit After Tax	£732	£1,024	£1,328	£1,865	£2,415	£7,363
Change In Property Value	£8	£15,200	£27,132	£36,105	£25,153	£103,599
Net Return	£739	£16,224	£28,460	£37,970	£27,568	£110,962
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change