Flat
SW11
0 beds
1 bath
Koa At Battersea Power Station, Battersea SW11
London, England · SW11
View property listing
Initial Investment
£258,000First YearProfit From Rental Income
£28,969
↗ 11%After 5 Years
Change In Property Value
£79,486
↗ 10%After 5 Years
Return On Investment
42%
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 | £42,348 | £42,983 | £44,058 | £45,159 | £46,514 | £221,062 |
| Total Expenses | £36,785 | £36,894 | £37,044 | £37,199 | £37,377 | £185,298 |
| Profit Before Tax | £5,563 | £6,089 | £7,013 | £7,961 | £9,137 | £35,764 |
| Profit After Tax | £4,506 | £4,932 | £5,681 | £6,448 | £7,401 | £28,969 |
| Change In Property Value | £8 | £8 | £15,400 | £27,490 | £36,581 | £79,486 |
| Net Return | £4,514 | £4,940 | £21,081 | £33,938 | £43,982 | £108,455 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change