Flat
SW11
5 beds
3 baths
Battersea Bridge Road, London SW11
London, England · SW11
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£22,590
↗ 13%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
45%
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 | £32,244 | £32,728 | £33,546 | £34,384 | £35,416 | £168,318 |
| Total Expenses | £27,779 | £27,913 | £28,075 | £28,240 | £28,423 | £140,429 |
| Profit Before Tax | £4,465 | £4,815 | £5,471 | £6,144 | £6,993 | £27,889 |
| Profit After Tax | £3,617 | £3,900 | £4,432 | £4,977 | £5,664 | £22,590 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £3,622 | £3,905 | £14,932 | £23,720 | £30,606 | £76,785 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change