Flat
SW11
4 beds
2 baths
Cairns Road, Battersea SW11
London, England · SW11
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£-23,487
↘ -5%After 5 Years
Change In Property Value
£129,036
↗ 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 | £50,004 | £50,754 | £52,023 | £53,323 | £54,923 | £261,028 |
| Total Expenses | £56,594 | £56,715 | £56,885 | £57,059 | £57,262 | £284,515 |
| Profit Before Tax | £-6,590 | £-5,961 | £-4,862 | £-3,735 | £-2,338 | £-23,487 |
| Profit After Tax | £-6,590 | £-5,961 | £-4,862 | £-3,735 | £-2,338 | £-23,487 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £-6,578 | £-5,949 | £20,138 | £40,890 | £57,046 | £105,549 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | -1% | 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