Flat
SE3
2 beds
2 baths
Townsend Road, London SE3
London, England · SE3
View property listing
Initial Investment
£229,300First YearProfit From Rental Income
£16,292
↗ 7%After 5 Years
Change In Property Value
£93,784
↗ 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 | £30,276 | £30,730 | £31,191 | £31,971 | £32,770 | £156,938 |
| Total Expenses | £27,164 | £27,259 | £27,347 | £27,466 | £27,589 | £136,825 |
| Profit Before Tax | £3,112 | £3,471 | £3,845 | £4,505 | £5,181 | £20,113 |
| Profit After Tax | £2,521 | £2,811 | £3,114 | £3,649 | £4,197 | £16,292 |
| Change In Property Value | £7 | £13,760 | £24,562 | £32,685 | £22,770 | £93,784 |
| Net Return | £2,528 | £16,571 | £27,676 | £36,333 | £26,967 | £110,076 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 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