Flat
SW11
1 bed
1 bath
Coda Residences, Battersea SW11
London, England · SW11
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£25,151
↗ 12%After 5 Years
Change In Property Value
£63,486
↗ 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 | £34,800 | £35,322 | £36,205 | £37,110 | £38,223 | £181,661 |
| Total Expenses | £29,880 | £29,978 | £30,110 | £30,244 | £30,398 | £150,610 |
| Profit Before Tax | £4,920 | £5,344 | £6,095 | £6,866 | £7,826 | £31,051 |
| Profit After Tax | £3,985 | £4,328 | £4,937 | £5,562 | £6,339 | £25,151 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £3,991 | £4,335 | £17,238 | £27,518 | £35,556 | £88,637 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change