Flat
SW11
2 beds
2 baths
Vista Development, Queenstown Road, Chelsea, Battersea London SW11
London, England · SW11
View property listing
Initial Investment
£396,250First YearProfit From Rental Income
£51,339
↗ 13%After 5 Years
Change In Property Value
£117,164
↗ 10%After 5 Years
Return On Investment
43%
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 | £69,720 | £70,766 | £72,535 | £74,348 | £76,579 | £363,948 |
| Total Expenses | £59,475 | £59,752 | £60,089 | £60,434 | £60,817 | £300,567 |
| Profit Before Tax | £10,245 | £11,014 | £12,446 | £13,914 | £15,762 | £63,381 |
| Profit After Tax | £8,298 | £8,922 | £10,081 | £11,270 | £12,767 | £51,339 |
| Change In Property Value | £11 | £11 | £22,700 | £40,520 | £53,921 | £117,164 |
| Net Return | £8,310 | £8,933 | £32,782 | £51,791 | £66,688 | £168,503 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change