Flat SW11 1 bed 1 bath

Queenstown Road, Battersea SW11

London, England · SW11

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£12,028

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£18,432	£18,708	£19,176	£19,656	£20,245	£96,218
Total Expenses	£16,089	£16,170	£16,267	£16,367	£16,476	£81,369
Profit Before Tax	£2,343	£2,538	£2,909	£3,289	£3,770	£14,849
Profit After Tax	£1,898	£2,056	£2,356	£2,664	£3,053	£12,028
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£1,901	£2,059	£8,356	£13,374	£17,306	£42,996
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	19%	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