Flat
SE2
1 bed
1 bath
Devenish Road, London SE2
London, England · SE2
View property listing
Initial Investment
£54,998First YearProfit From Rental Income
£2,091
↗ 4%After 5 Years
Change In Property Value
£24,536
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £8,691 | £8,755 | £8,810 | £8,875 | £8,941 | £44,071 |
| Profit Before Tax | £309 | £380 | £462 | £629 | £800 | £2,581 |
| Profit After Tax | £250 | £308 | £375 | £510 | £648 | £2,091 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,536 |
| Net Return | £252 | £3,908 | £6,800 | £9,061 | £6,606 | £26,626 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change