Flat
SW11
1 bed
1 bath
Prince Of Wales Drive, Battersea SW11
London, England · SW11
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£32,274
↗ 13%After 5 Years
Change In Property Value
£75,357
↗ 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 | £44,844 | £45,517 | £46,655 | £47,821 | £49,256 | £234,092 |
| Total Expenses | £38,431 | £38,613 | £38,834 | £39,060 | £39,310 | £194,248 |
| Profit Before Tax | £6,413 | £6,904 | £7,821 | £8,761 | £9,946 | £39,844 |
| Profit After Tax | £5,194 | £5,592 | £6,335 | £7,096 | £8,056 | £32,274 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £5,202 | £5,599 | £20,935 | £33,158 | £42,737 | £107,631 |
| 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