Flat SW11 2 beds 2 baths

Coda Residences, 6 York Place, Battersea, London SW11

London, England · SW11

Initial Investment

First Year

£265,000First Year

Profit From Rental Income

After 5 Years

£2,700

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£81,551

↗ 10%After 5 Years

Return On Investment

32%

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	£39,000	£39,585	£40,575	£41,589	£42,837	£203,585
Total Expenses	£39,643	£39,803	£39,996	£40,194	£40,413	£200,050
Profit Before Tax	£-643	£-218	£578	£1,395	£2,424	£3,535
Profit After Tax	£-643	£-218	£468	£1,130	£1,963	£2,700
Change In Property Value	£8	£8	£15,800	£28,204	£37,531	£81,551
Net Return	£-635	£-210	£16,269	£29,333	£39,494	£84,251
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

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