Flat
SW8
3 beds
1 bath
Carey Gardens, Battersea SW8
London, England · SW8
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£13,890
↗ 9%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
41%
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 | £25,296 | £25,675 | £26,317 | £26,975 | £27,785 | £132,049 |
| Total Expenses | £22,780 | £22,864 | £22,971 | £23,081 | £23,204 | £114,901 |
| Profit Before Tax | £2,516 | £2,811 | £3,346 | £3,894 | £4,580 | £17,148 |
| Profit After Tax | £2,038 | £2,277 | £2,710 | £3,154 | £3,710 | £13,890 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £2,042 | £2,282 | £11,911 | £19,577 | £25,563 | £61,375 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change