Flat
SW11
2 beds
1 bath
York Road, Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£16,698
↗ 13%After 5 Years
Change In Property Value
£41,291
↗ 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 | £24,564 | £24,932 | £25,556 | £26,195 | £26,981 | £128,227 |
| Total Expenses | £21,283 | £21,388 | £21,514 | £21,643 | £21,785 | £107,613 |
| Profit Before Tax | £3,281 | £3,544 | £4,042 | £4,552 | £5,196 | £20,614 |
| Profit After Tax | £2,657 | £2,871 | £3,274 | £3,687 | £4,209 | £16,698 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £2,661 | £2,875 | £11,274 | £17,967 | £23,212 | £57,989 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change