Flat
SW11
2 beds
2 baths
Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£-18,718
↘ -7%After 5 Years
Change In Property Value
£81,551
↗ 10%After 5 Years
Return On Investment
24%
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 | £31,596 | £32,070 | £32,872 | £33,693 | £34,704 | £164,935 |
| Total Expenses | £36,503 | £36,596 | £36,719 | £36,845 | £36,989 | £183,653 |
| Profit Before Tax | £-4,907 | £-4,526 | £-3,848 | £-3,152 | £-2,285 | £-18,718 |
| Profit After Tax | £-4,907 | £-4,526 | £-3,848 | £-3,152 | £-2,285 | £-18,718 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £-4,899 | £-4,518 | £11,953 | £25,052 | £35,246 | £62,833 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 13% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change