Terraced SW11 4 beds 2 baths

Taybridge Road, Battersea SW11

London, England · SW11

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£26,024

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£184,024

↗ 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	£54,000	£54,810	£55,632	£57,023	£58,449	£279,914
Total Expenses	£49,336	£49,430	£49,522	£49,672	£49,825	£247,785
Profit Before Tax	£4,664	£5,380	£6,110	£7,351	£8,624	£32,129
Profit After Tax	£3,778	£4,358	£4,949	£5,954	£6,985	£26,024
Change In Property Value	£14	£27,000	£48,195	£64,134	£44,680	£184,024
Net Return	£3,791	£31,358	£53,145	£70,089	£51,665	£210,048
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	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