Flat
SW11
2 beds
2 baths
Chatfield Road, Battersea SW11
London, England · SW11
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-40,402
↘ -15%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
16%
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 | £32,004 | £32,484 | £33,296 | £34,129 | £35,152 | £167,065 |
| Total Expenses | £41,080 | £41,270 | £41,483 | £41,701 | £41,934 | £207,467 |
| Profit Before Tax | £-9,076 | £-8,786 | £-8,187 | £-7,572 | £-6,782 | £-40,402 |
| Profit After Tax | £-9,076 | £-8,786 | £-8,187 | £-7,572 | £-6,782 | £-40,402 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-9,068 | £-8,778 | £7,814 | £20,988 | £31,224 | £42,181 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change