Flat
SW11
0 beds
1 bath
Koa At Battersea Power Station, Battersea SW11
London, England · SW11
View property listing
Initial Investment
£298,250First YearProfit From Rental Income
£-19,692
↘ -7%After 5 Years
Change In Property Value
£91,357
↗ 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 | £35,400 | £35,931 | £36,829 | £37,750 | £38,883 | £184,793 |
| Total Expenses | £40,652 | £40,751 | £40,884 | £41,020 | £41,176 | £204,484 |
| Profit Before Tax | £-5,252 | £-4,820 | £-4,055 | £-3,270 | £-2,294 | £-19,692 |
| Profit After Tax | £-5,252 | £-4,820 | £-4,055 | £-3,270 | £-2,294 | £-19,692 |
| Change In Property Value | £9 | £9 | £17,700 | £31,595 | £42,044 | £91,357 |
| Net Return | £-5,244 | £-4,812 | £13,645 | £28,325 | £39,750 | £71,666 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 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