Flat
SW11
2 beds
2 baths
Vista Development, Queenstown Road, Chelsea, Battersea London SW11
London, England · SW11
View property listing
Initial Investment
£397,810First YearProfit From Rental Income
£46,868
↗ 12%After 5 Years
Change In Property Value
£117,567
↗ 10%After 5 Years
Return On Investment
41%
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 | £62,628 | £63,567 | £65,157 | £66,786 | £68,789 | £326,927 |
| Total Expenses | £53,449 | £53,589 | £53,790 | £53,997 | £54,240 | £269,065 |
| Profit Before Tax | £9,179 | £9,979 | £11,366 | £12,788 | £14,549 | £57,861 |
| Profit After Tax | £7,435 | £8,083 | £9,207 | £10,359 | £11,785 | £46,868 |
| Change In Property Value | £11 | £11 | £22,778 | £40,660 | £54,106 | £117,567 |
| Net Return | £7,447 | £8,094 | £31,985 | £51,018 | £65,891 | £164,435 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change