Flat
SE2
1 bed
1 bath
Southmere, Harrow Manorway SE2
London, England · SE2
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£12,644
↗ 11%After 5 Years
Change In Property Value
£49,073
↗ 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 | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £15,383 | £15,460 | £15,528 | £15,617 | £15,707 | £77,695 |
| Profit Before Tax | £2,617 | £2,810 | £3,016 | £3,391 | £3,776 | £15,610 |
| Profit After Tax | £2,120 | £2,276 | £2,443 | £2,747 | £3,059 | £12,644 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £2,123 | £9,476 | £15,295 | £19,849 | £14,973 | £61,717 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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