Flat
SW11
1 bed
1 bath
Battersea Roof Gardens. Electric Boulevard, Battersea Power Station SW11
London, England · SW11
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£5,919
↗ 3%After 5 Years
Change In Property Value
£94,057
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,600 | £28,014 | £28,434 | £29,145 | £29,874 | £143,067 |
| Total Expenses | £26,961 | £27,052 | £27,135 | £27,248 | £27,364 | £135,760 |
| Profit Before Tax | £639 | £962 | £1,299 | £1,897 | £2,510 | £7,307 |
| Profit After Tax | £518 | £779 | £1,052 | £1,537 | £2,033 | £5,919 |
| Change In Property Value | £7 | £13,800 | £24,633 | £32,780 | £22,837 | £94,057 |
| Net Return | £525 | £14,579 | £25,685 | £34,316 | £24,870 | £99,976 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change