Flat
SW11
2 beds
2 baths
Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£267,450First YearProfit From Rental Income
£35,429
↗ 13%After 5 Years
Change In Property Value
£82,273
↗ 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 | £48,960 | £49,694 | £50,937 | £52,210 | £53,776 | £255,578 |
| Total Expenses | £41,913 | £42,111 | £42,351 | £42,596 | £42,868 | £211,839 |
| Profit Before Tax | £7,047 | £7,584 | £8,586 | £9,614 | £10,908 | £43,739 |
| Profit After Tax | £5,708 | £6,143 | £6,955 | £7,787 | £8,836 | £35,429 |
| Change In Property Value | £8 | £8 | £15,940 | £28,453 | £37,863 | £82,273 |
| Net Return | £5,716 | £6,151 | £22,895 | £36,241 | £46,699 | £117,702 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change