Flat SW8 3 beds 2 baths

New Covent Road, Battersea SW8

London, England · SW8

Initial Investment

First Year

£378,250First Year

Profit From Rental Income

After 5 Years

£44,496

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£112,519

↗ 10%After 5 Years

Return On Investment

42%

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	£59,940	£60,839	£62,360	£63,919	£65,837	£312,895
Total Expenses	£51,240	£51,376	£51,571	£51,770	£52,005	£257,962
Profit Before Tax	£8,700	£9,463	£10,789	£12,149	£13,832	£54,933
Profit After Tax	£7,047	£7,665	£8,739	£9,840	£11,204	£44,496
Change In Property Value	£11	£11	£21,800	£38,914	£51,783	£112,519
Net Return	£7,058	£7,676	£30,540	£48,754	£62,987	£157,015
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change