Flat
SW11
1 bed
2 baths
Switch House West Battersea Power Station, Circus Road West, London SW11
London, England · SW11
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£68,510
↗ 13%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
41%
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 | £92,136 | £93,518 | £95,856 | £98,252 | £101,200 | £480,962 |
| Total Expenses | £78,440 | £78,802 | £79,244 | £79,697 | £80,199 | £396,382 |
| Profit Before Tax | £13,696 | £14,716 | £16,612 | £18,555 | £21,001 | £84,581 |
| Profit After Tax | £11,094 | £11,920 | £13,456 | £15,030 | £17,011 | £68,510 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £11,109 | £11,935 | £43,456 | £68,581 | £88,272 | £223,353 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change