Flat SW11 2 beds 1 bath

Battersea Church Road, Wandsworth SW11

London, England · SW11

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£13,880

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 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	£20,880	£21,193	£21,723	£22,266	£22,934	£108,996
Total Expenses	£18,166	£18,256	£18,365	£18,476	£18,598	£91,861
Profit Before Tax	£2,715	£2,937	£3,358	£3,790	£4,336	£17,136
Profit After Tax	£2,199	£2,379	£2,720	£3,070	£3,512	£13,880
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£2,202	£2,382	£9,520	£15,208	£19,665	£48,978
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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