Flat
SW11
1 bed
1 bath
Hilight, 110 York Road, Battersea, London SW11
London, England · SW11
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-16,433
↘ -9%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
23%
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 | £23,004 | £23,349 | £23,933 | £24,531 | £25,267 | £120,084 |
| Total Expenses | £27,114 | £27,194 | £27,295 | £27,399 | £27,515 | £136,517 |
| Profit Before Tax | £-4,110 | £-3,845 | £-3,363 | £-2,868 | £-2,248 | £-16,433 |
| Profit After Tax | £-4,110 | £-3,845 | £-3,363 | £-2,868 | £-2,248 | £-16,433 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £-4,104 | £-3,839 | £8,138 | £17,660 | £25,069 | £42,923 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change