Flat
SW11
2 beds
2 baths
Battersea Park, London SW11
London, England · SW11
View property listing
Initial Investment
£254,500First YearProfit From Rental Income
£28,475
↗ 11%After 5 Years
Change In Property Value
£78,454
↗ 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 | £41,796 | £42,423 | £43,484 | £44,571 | £45,908 | £218,181 |
| Total Expenses | £36,333 | £36,441 | £36,590 | £36,743 | £36,919 | £183,026 |
| Profit Before Tax | £5,463 | £5,982 | £6,893 | £7,828 | £8,988 | £35,154 |
| Profit After Tax | £4,425 | £4,845 | £5,583 | £6,340 | £7,281 | £28,475 |
| Change In Property Value | £8 | £8 | £15,200 | £27,133 | £36,106 | £78,454 |
| Net Return | £4,433 | £4,853 | £20,784 | £33,473 | £43,386 | £106,929 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 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