Flat SW11 1 bed 1 bath

Prince Of Wales Drive, Battersea SW11

London, England · SW11

Initial Investment

First Year

£244,000First Year

Profit From Rental Income

After 5 Years

£26,994

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£75,357

↗ 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	£40,140	£40,742	£41,761	£42,805	£44,089	£209,536
Total Expenses	£34,977	£35,083	£35,228	£35,376	£35,547	£176,211
Profit Before Tax	£5,163	£5,659	£6,533	£7,429	£8,542	£33,326
Profit After Tax	£4,182	£4,584	£5,292	£6,017	£6,919	£26,994
Change In Property Value	£7	£7	£14,600	£26,062	£34,680	£75,357
Net Return	£4,190	£4,591	£19,892	£32,079	£41,599	£102,351
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change