Flat SW11 2 beds 2 baths

Faraday House, Battersea Power Station SW11

London, England · SW11

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£40,271

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£55,284	£56,113	£57,516	£58,954	£60,723	£288,590
Total Expenses	£47,264	£47,485	£47,755	£48,031	£48,337	£238,873
Profit Before Tax	£8,020	£8,628	£9,761	£10,923	£12,386	£49,717
Profit After Tax	£6,496	£6,989	£7,906	£8,847	£10,033	£40,271
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£6,505	£6,998	£25,907	£40,978	£52,789	£133,177
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	17%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change