Flat
SW11
2 beds
2 baths
L-000020, 4 Circus Road West, Battersea SW11
London, England · SW11
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£57,902
↗ 13%After 5 Years
Change In Property Value
£131,616
↗ 10%After 5 Years
Return On Investment
42%
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 | £78,312 | £79,487 | £81,474 | £83,511 | £86,016 | £408,799 |
| Total Expenses | £66,749 | £67,058 | £67,436 | £67,822 | £68,250 | £337,315 |
| Profit Before Tax | £11,563 | £12,429 | £14,038 | £15,689 | £17,766 | £71,484 |
| Profit After Tax | £9,366 | £10,067 | £11,371 | £12,708 | £14,390 | £57,902 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £9,379 | £10,080 | £36,871 | £58,226 | £74,962 | £189,519 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change