Flat
SW11
2 beds
2 baths
Wilshire House, 2 Prospect Way, Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£54,368
↗ 13%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
42%
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 | £73,704 | £74,810 | £76,680 | £78,597 | £80,955 | £384,745 |
| Total Expenses | £62,851 | £63,143 | £63,499 | £63,863 | £64,267 | £317,624 |
| Profit Before Tax | £10,853 | £11,667 | £13,181 | £14,733 | £16,688 | £67,121 |
| Profit After Tax | £8,791 | £9,450 | £10,676 | £11,934 | £13,517 | £54,368 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £8,803 | £9,462 | £34,677 | £54,775 | £70,526 | £178,242 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change