Flat SW11 3 beds 1 bath

Battersea Bridge Road, London SW11

London, England · SW11

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£25,640

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

51%

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	£26,100	£26,492	£27,154	£27,833	£28,668	£136,246
Total Expenses	£20,747	£20,815	£20,909	£21,005	£21,116	£104,592
Profit Before Tax	£5,353	£5,676	£6,245	£6,828	£7,552	£31,654
Profit After Tax	£4,336	£4,598	£5,058	£5,531	£6,117	£25,640
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,340	£4,602	£13,558	£20,703	£26,308	£69,512
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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