Flat
SW11
0 beds
1 bath
Wilshire House, Prospect Way, Battersea Power Station SW11
London, England · SW11
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-37,054
↘ -20%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
12%
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 | £23,004 | £23,349 | £23,933 | £24,531 | £25,267 | £120,084 |
| Total Expenses | £31,063 | £31,234 | £31,420 | £31,610 | £31,811 | £157,138 |
| Profit Before Tax | £-8,059 | £-7,885 | £-7,487 | £-7,079 | £-6,544 | £-37,054 |
| Profit After Tax | £-8,059 | £-7,885 | £-7,487 | £-7,079 | £-6,544 | £-37,054 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-8,053 | £-7,879 | £4,013 | £13,449 | £20,773 | £22,303 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change