Flat
SW11
0 beds
0 baths
Battersea Rise, London SW11
London, England · SW11
View property listing
Initial Investment
£341,850First YearProfit From Rental Income
£12,360
↗ 4%After 5 Years
Change In Property Value
£136,178
↗ 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 | £39,960 | £40,559 | £41,168 | £42,197 | £43,252 | £207,136 |
| Total Expenses | £38,139 | £38,249 | £38,351 | £38,495 | £38,643 | £191,877 |
| Profit Before Tax | £1,821 | £2,311 | £2,817 | £3,702 | £4,608 | £15,259 |
| Profit After Tax | £1,475 | £1,872 | £2,282 | £2,998 | £3,733 | £12,360 |
| Change In Property Value | £10 | £19,980 | £35,665 | £47,459 | £33,063 | £136,178 |
| Net Return | £1,485 | £21,852 | £37,947 | £50,458 | £36,796 | £148,538 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| 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