Flat
SW11
2 beds
2 baths
Faraday House, Battersea Power Station SW11
London, England · SW11
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£-19,568
↘ -7%After 5 Years
Change In Property Value
£90,325
↗ 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 | £35,004 | £35,529 | £36,417 | £37,328 | £38,448 | £182,726 |
| Total Expenses | £40,216 | £40,315 | £40,446 | £40,581 | £40,736 | £202,294 |
| Profit Before Tax | £-5,212 | £-4,785 | £-4,029 | £-3,254 | £-2,288 | £-19,568 |
| Profit After Tax | £-5,212 | £-4,785 | £-4,029 | £-3,254 | £-2,288 | £-19,568 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £-5,203 | £-4,777 | £13,471 | £27,985 | £39,281 | £70,757 |
| 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