Flat
SW11
1 bed
2 baths
Switch House West Battersea Power Station, Circus Road West, London SW11
London, England · SW11
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£22,803
↗ 4%After 5 Years
Change In Property Value
£204,471
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £60,000 | £60,900 | £61,813 | £63,359 | £64,943 | £311,015 |
| Total Expenses | £56,263 | £56,403 | £56,535 | £56,731 | £56,932 | £282,863 |
| Profit Before Tax | £3,738 | £4,497 | £5,279 | £6,628 | £8,011 | £28,152 |
| Profit After Tax | £3,027 | £3,643 | £4,276 | £5,368 | £6,489 | £22,803 |
| Change In Property Value | £15 | £30,000 | £53,551 | £71,260 | £49,645 | £204,471 |
| Net Return | £3,042 | £33,643 | £57,826 | £76,629 | £56,133 | £227,274 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 6% | 11% | 14% | 10% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change