Flat SW11 3 beds 1 bath

Mckiernan Court, Shuttleworth Road, Battersea, London SW11

London, England · SW11

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£15,057

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

45%

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	£22,416	£22,752	£23,321	£23,904	£24,621	£117,015
Total Expenses	£19,465	£19,562	£19,677	£19,796	£19,926	£98,426
Profit Before Tax	£2,951	£3,191	£3,644	£4,108	£4,695	£18,588
Profit After Tax	£2,390	£2,584	£2,951	£3,328	£3,803	£15,057
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£2,394	£2,588	£10,251	£16,358	£21,143	£52,735
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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