Flat SW11 2 beds 2 baths

Kensington House, Prince Of Wales Drive, Palmer Road, Battersea, London SW11

London, England · SW11

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£52,010

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 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	£70,632	£71,691	£73,484	£75,321	£77,580	£368,709
Total Expenses	£60,253	£60,533	£60,875	£61,225	£61,612	£304,499
Profit Before Tax	£10,379	£11,158	£12,609	£14,096	£15,968	£64,210
Profit After Tax	£8,407	£9,038	£10,213	£11,418	£12,934	£52,010
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£8,418	£9,050	£33,213	£52,474	£67,568	£170,723
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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