Flat
SW11
1 bed
1 bath
Battersea Roof Gardens. Electric Boulevard, Battersea Power Station SW11
London, England · SW11
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£-17,654
↘ -8%After 5 Years
Change In Property Value
£71,228
↗ 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 | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £32,136 | £32,223 | £32,336 | £32,452 | £32,583 | £161,730 |
| Profit Before Tax | £-4,536 | £-4,209 | £-3,622 | £-3,020 | £-2,268 | £-17,654 |
| Profit After Tax | £-4,536 | £-4,209 | £-3,622 | £-3,020 | £-2,268 | £-17,654 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £-4,529 | £-4,202 | £10,178 | £21,614 | £30,513 | £53,574 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| 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