Flat
SE2
2 beds
2 baths
Southmere, Harrow Manorway SE2
London, England · SE2
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£19,078
↗ 12%After 5 Years
Change In Property Value
£64,068
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,496 | £23,848 | £24,206 | £24,811 | £25,432 | £121,794 |
| Total Expenses | £19,472 | £19,557 | £19,634 | £19,736 | £19,841 | £98,240 |
| Profit Before Tax | £4,024 | £4,291 | £4,572 | £5,075 | £5,591 | £23,554 |
| Profit After Tax | £3,260 | £3,476 | £3,704 | £4,111 | £4,528 | £19,078 |
| Change In Property Value | £5 | £9,400 | £16,779 | £22,328 | £15,555 | £64,068 |
| Net Return | £3,264 | £12,876 | £20,483 | £26,439 | £20,084 | £83,146 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change