Flat
SW8
1 bed
1 bath
Battersea Exchange, 177 Battersea Park Road, Nine Elms, London SW8
London, England · SW8
View property listing
Initial Investment
£182,750First YearProfit From Rental Income
£18,489
↗ 10%After 5 Years
Change In Property Value
£57,292
↗ 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 | £30,516 | £30,974 | £31,748 | £32,542 | £33,518 | £159,298 |
| Total Expenses | £27,071 | £27,163 | £27,283 | £27,407 | £27,547 | £136,471 |
| Profit Before Tax | £3,445 | £3,811 | £4,465 | £5,135 | £5,971 | £22,826 |
| Profit After Tax | £2,790 | £3,087 | £3,616 | £4,159 | £4,837 | £18,489 |
| Change In Property Value | £6 | £6 | £11,100 | £19,814 | £26,367 | £57,292 |
| Net Return | £2,796 | £3,092 | £14,717 | £23,973 | £31,203 | £75,781 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 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