Flat SW11 2 beds 2 baths

Chatfield Road, Battersea SW11

London, England · SW11

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£32,485

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 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	£49,140	£49,877	£51,124	£52,402	£53,974	£256,517
Total Expenses	£42,794	£43,009	£43,266	£43,528	£43,816	£216,413
Profit Before Tax	£6,346	£6,868	£7,859	£8,874	£10,158	£40,105
Profit After Tax	£5,140	£5,563	£6,365	£7,188	£8,228	£32,485
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£5,148	£5,571	£22,366	£35,749	£46,234	£115,068
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	43%

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