Flat
SE3
1 bed
1 bath
Astell Road, Waterlily Court SE3
London, England · SE3
View property listing
Initial Investment
£128,496First YearProfit From Rental Income
£5,936
↗ 5%After 5 Years
Change In Property Value
£54,524
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,604 | £17,868 | £18,136 | £18,589 | £19,054 | £91,252 |
| Total Expenses | £16,630 | £16,706 | £16,774 | £16,861 | £16,951 | £83,923 |
| Profit Before Tax | £974 | £1,162 | £1,362 | £1,728 | £2,104 | £7,329 |
| Profit After Tax | £789 | £941 | £1,103 | £1,400 | £1,704 | £5,936 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,002 | £13,238 | £54,524 |
| Net Return | £793 | £8,941 | £15,383 | £20,402 | £14,942 | £60,461 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change