Flat
SW11
3 beds
2 baths
Battersea Park, London SW11
London, England · SW11
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£41,448
↗ 13%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
44%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,820 | £57,672 | £59,114 | £60,592 | £62,410 | £296,608 |
| Total Expenses | £48,563 | £48,791 | £49,068 | £49,351 | £49,665 | £245,438 |
| Profit Before Tax | £8,257 | £8,882 | £10,046 | £11,241 | £12,745 | £51,170 |
| Profit After Tax | £6,688 | £7,194 | £8,138 | £9,105 | £10,323 | £41,448 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £6,697 | £7,203 | £26,638 | £42,128 | £54,268 | £136,934 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change