Flat
SW11
2 beds
1 bath
Battersea Park Road, London SW11
London, England · SW11
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-4,034
↘ -5%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,996 | £10,146 | £10,298 | £10,556 | £10,819 | £51,815 |
| Total Expenses | £11,043 | £11,108 | £11,165 | £11,232 | £11,301 | £55,850 |
| Profit Before Tax | £-1,047 | £-962 | £-866 | £-677 | £-482 | £-4,034 |
| Profit After Tax | £-1,047 | £-962 | £-866 | £-677 | £-482 | £-4,034 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £-1,045 | £4,038 | £8,059 | £11,200 | £7,792 | £30,044 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change