Flat SW11 3 beds 2 baths

Battersea Park, London SW11

London, England · SW11

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£10,802

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£126,091

↗ 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	£36,996	£37,551	£38,114	£39,067	£40,044	£191,772
Total Expenses	£35,461	£35,567	£35,664	£35,801	£35,942	£178,436
Profit Before Tax	£1,535	£1,984	£2,450	£3,266	£4,102	£13,336
Profit After Tax	£1,243	£1,607	£1,984	£2,645	£3,323	£10,802
Change In Property Value	£9	£18,500	£33,023	£43,944	£30,614	£126,091
Net Return	£1,252	£20,107	£35,007	£46,589	£33,937	£136,893
Return From Rental Income (%)	0%	1%	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