Flat
SW11
1 bed
1 bath
Battersea Roof Gardens. Electric Boulevard, Battersea Power Station SW11
London, England · SW11
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£30,380
↗ 13%After 5 Years
Change In Property Value
£71,228
↗ 10%After 5 Years
Return On Investment
44%
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 | £42,384 | £43,020 | £44,095 | £45,198 | £46,554 | £221,250 |
| Total Expenses | £36,352 | £36,525 | £36,734 | £36,948 | £37,185 | £183,744 |
| Profit Before Tax | £6,032 | £6,495 | £7,361 | £8,249 | £9,369 | £37,506 |
| Profit After Tax | £4,886 | £5,261 | £5,963 | £6,682 | £7,589 | £30,380 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £4,893 | £5,268 | £19,763 | £31,316 | £40,369 | £101,608 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change