Flat
SW11
3 beds
2 baths
Battersea Park, London SW11
London, England · SW11
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£36,486
↗ 12%After 5 Years
Change In Property Value
£95,486
↗ 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 | £50,868 | £51,631 | £52,922 | £54,245 | £55,872 | £265,538 |
| Total Expenses | £43,786 | £43,908 | £44,081 | £44,257 | £44,462 | £220,494 |
| Profit Before Tax | £7,082 | £7,723 | £8,841 | £9,988 | £11,410 | £45,044 |
| Profit After Tax | £5,736 | £6,255 | £7,161 | £8,090 | £9,242 | £36,486 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £5,746 | £6,265 | £25,662 | £41,114 | £53,187 | £131,972 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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