Flat
SW11
5 beds
3 baths
Battersea Bridge Road, London SW11
London, England · SW11
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-15,930
↘ -9%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
22%
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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £24,929 | £25,007 | £25,103 | £25,202 | £25,311 | £125,552 |
| Profit Before Tax | £-3,929 | £-3,692 | £-3,255 | £-2,808 | £-2,246 | £-15,930 |
| Profit After Tax | £-3,929 | £-3,692 | £-3,255 | £-2,808 | £-2,246 | £-15,930 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-3,924 | £-3,687 | £7,245 | £15,935 | £22,696 | £38,265 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change