Flat
SW12
1 bed
1 bath
Nightingale Lane, Battersea, London SW12
Initial Investment
£250,174First YearProfit From Rental Income
£12,424
↗ 5%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
39%
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 | £23,364 | £23,831 | £24,427 | £25,038 | £25,664 | £122,324 |
| Total Expenses | £21,198 | £21,291 | £21,394 | £21,498 | £21,604 | £106,985 |
| Profit Before Tax | £2,166 | £2,540 | £3,034 | £3,539 | £4,060 | £15,339 |
| Profit After Tax | £1,754 | £2,058 | £2,457 | £2,867 | £3,289 | £12,424 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £10,254 | £10,728 | £20,144 | £25,860 | £29,845 | £96,831 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change