Flat
SW11
1 bed
1 bath
Wynter Street, Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£14,385
↗ 13%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
46%
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 | £21,504 | £21,827 | £22,372 | £22,932 | £23,619 | £112,254 |
| Total Expenses | £18,687 | £18,780 | £18,891 | £19,005 | £19,131 | £94,494 |
| Profit Before Tax | £2,817 | £3,047 | £3,481 | £3,926 | £4,489 | £17,760 |
| Profit After Tax | £2,282 | £2,468 | £2,820 | £3,180 | £3,636 | £14,385 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,286 | £2,471 | £9,820 | £15,675 | £20,263 | £50,515 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change