Flat
SW11
1 bed
1 bath
Scott House, Battersea Power Station, 23 Circus Road West SW11
London, England · SW11
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£-19,065
↘ -7%After 5 Years
Change In Property Value
£85,164
↗ 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 | £33,000 | £33,495 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £38,032 | £38,127 | £38,254 | £38,384 | £38,532 | £191,329 |
| Profit Before Tax | £-5,032 | £-4,632 | £-3,922 | £-3,193 | £-2,286 | £-19,065 |
| Profit After Tax | £-5,032 | £-4,632 | £-3,922 | £-3,193 | £-2,286 | £-19,065 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £-5,024 | £-4,624 | £12,579 | £26,260 | £36,908 | £66,099 |
| 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