Flat
SW11
1 bed
1 bath
Lombard Rd, Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£10,733
↗ 8%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
40%
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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £20,930 | £21,028 | £21,146 | £21,266 | £21,398 | £105,768 |
| Profit Before Tax | £1,870 | £2,114 | £2,575 | £3,048 | £3,645 | £13,251 |
| Profit After Tax | £1,515 | £1,712 | £2,086 | £2,469 | £2,952 | £10,733 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £1,519 | £1,716 | £10,086 | £16,749 | £21,955 | £52,025 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change