Flat SW11 3 beds 3 baths

Kathleen Road, Battersea, London SW11

London, England · SW11

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£35,556

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 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	£49,140	£49,877	£51,124	£52,402	£53,974	£256,517
Total Expenses	£42,068	£42,266	£42,507	£42,754	£43,026	£212,622
Profit Before Tax	£7,072	£7,611	£8,617	£9,648	£10,948	£43,896
Profit After Tax	£5,728	£6,165	£6,980	£7,815	£8,868	£35,556
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£5,736	£6,173	£22,980	£36,376	£46,874	£118,138
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	17%	44%

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