Flat SW8 1 bed 1 bath

Battersea Exchange, 177 Battersea Park Road, Nine Elms, London SW8

London, England · SW8

Initial Investment

First Year

£182,750First Year

Profit From Rental Income

After 5 Years

£29,909

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£57,292

↗ 10%After 5 Years

Return On Investment

48%

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	£35,832	£36,369	£37,279	£38,211	£39,357	£187,048
Total Expenses	£29,686	£29,833	£30,012	£30,195	£30,397	£150,123
Profit Before Tax	£6,146	£6,536	£7,267	£8,016	£8,960	£36,925
Profit After Tax	£4,978	£5,294	£5,886	£6,493	£7,258	£29,909
Change In Property Value	£6	£6	£11,100	£19,814	£26,367	£57,292
Net Return	£4,984	£5,300	£16,986	£26,307	£33,625	£87,201
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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