Flat
SW11
2 beds
2 baths
Pearce House, Battersea Power Station SW11
London, England · SW11
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£59,083
↗ 13%After 5 Years
Change In Property Value
£134,197
↗ 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 | £79,848 | £81,046 | £83,072 | £85,149 | £87,703 | £416,817 |
| Total Expenses | £68,047 | £68,362 | £68,747 | £69,141 | £69,577 | £343,875 |
| Profit Before Tax | £11,801 | £12,683 | £14,325 | £16,008 | £18,126 | £72,942 |
| Profit After Tax | £9,559 | £10,274 | £11,603 | £12,966 | £14,682 | £59,083 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £9,572 | £10,287 | £37,604 | £59,377 | £76,442 | £193,281 |
| 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