Flat
SW11
2 beds
2 baths
Battersea Park, London SW11
London, England · SW11
View property listing
Initial Investment
£254,500First YearProfit From Rental Income
£33,662
↗ 13%After 5 Years
Change In Property Value
£78,454
↗ 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 | £46,680 | £47,380 | £48,565 | £49,779 | £51,272 | £243,676 |
| Total Expenses | £39,989 | £40,178 | £40,407 | £40,642 | £40,902 | £202,118 |
| Profit Before Tax | £6,691 | £7,202 | £8,157 | £9,137 | £10,371 | £41,558 |
| Profit After Tax | £5,420 | £5,834 | £6,607 | £7,401 | £8,400 | £33,662 |
| Change In Property Value | £8 | £8 | £15,200 | £27,133 | £36,106 | £78,454 |
| Net Return | £5,427 | £5,841 | £21,808 | £34,533 | £44,506 | £112,116 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change