Flat
SW11
1 bed
1 bath
Hilight, 110 York Road, Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£24,948
↗ 13%After 5 Years
Change In Property Value
£59,356
↗ 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 | £35,316 | £35,846 | £36,742 | £37,660 | £38,790 | £184,354 |
| Total Expenses | £30,377 | £30,522 | £30,699 | £30,879 | £31,078 | £153,555 |
| Profit Before Tax | £4,939 | £5,323 | £6,043 | £6,781 | £7,712 | £30,800 |
| Profit After Tax | £4,001 | £4,312 | £4,895 | £5,493 | £6,247 | £24,948 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £4,007 | £4,318 | £16,395 | £26,021 | £33,564 | £84,304 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change