Flat
SW11
2 beds
2 baths
Coda Residences, York Place, Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£35,091
↗ 13%After 5 Years
Change In Property Value
£81,551
↗ 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 | £48,528 | £49,256 | £50,487 | £51,750 | £53,302 | £253,323 |
| Total Expenses | £41,549 | £41,745 | £41,983 | £42,227 | £42,496 | £210,000 |
| Profit Before Tax | £6,979 | £7,511 | £8,504 | £9,523 | £10,806 | £43,323 |
| Profit After Tax | £5,653 | £6,084 | £6,888 | £7,713 | £8,753 | £35,091 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £5,661 | £6,092 | £22,689 | £35,917 | £46,284 | £116,642 |
| 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