Flat
SW11
2 beds
2 baths
Vista Development, Queenstown Road, Chelsea, Battersea London SW11
London, England · SW11
View property listing
Initial Investment
£393,845First YearProfit From Rental Income
£46,405
↗ 12%After 5 Years
Change In Property Value
£116,544
↗ 10%After 5 Years
Return On Investment
41%
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 | £62,088 | £63,019 | £64,595 | £66,210 | £68,196 | £324,108 |
| Total Expenses | £53,001 | £53,141 | £53,341 | £53,546 | £53,788 | £266,817 |
| Profit Before Tax | £9,087 | £9,879 | £11,254 | £12,663 | £14,408 | £57,290 |
| Profit After Tax | £7,360 | £8,002 | £9,115 | £10,257 | £11,671 | £46,405 |
| Change In Property Value | £11 | £11 | £22,580 | £40,306 | £53,635 | £116,544 |
| Net Return | £7,371 | £8,013 | £31,696 | £50,563 | £65,306 | £162,949 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change