Flat
SW11
2 beds
2 baths
Coda Residences, York Place, Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£29,911
↗ 11%After 5 Years
Change In Property Value
£81,551
↗ 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 | £43,440 | £44,092 | £45,194 | £46,324 | £47,713 | £226,763 |
| Total Expenses | £37,687 | £37,798 | £37,952 | £38,108 | £38,290 | £189,836 |
| Profit Before Tax | £5,753 | £6,293 | £7,242 | £8,215 | £9,423 | £36,927 |
| Profit After Tax | £4,660 | £5,097 | £5,866 | £6,654 | £7,633 | £29,911 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £4,668 | £5,105 | £21,667 | £34,858 | £45,164 | £111,461 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 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