Flat SW11 1 bed 1 bath

Battersea Park Road, London SW11

London, England · SW11

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-20,026

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

19%

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	£18,996	£19,281	£19,763	£20,257	£20,865	£99,162
Total Expenses	£23,626	£23,721	£23,831	£23,944	£24,066	£119,188
Profit Before Tax	£-4,630	£-4,440	£-4,068	£-3,687	£-3,201	£-20,026
Profit After Tax	£-4,630	£-4,440	£-4,068	£-3,687	£-3,201	£-20,026
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£-4,625	£-4,435	£5,432	£13,271	£19,365	£29,007
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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