Flat
SE5
1 bed
1 bath
Vestry Road, London SE5
London, England · SE5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£9,284
↗ 8%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,628 | £17,892 | £18,161 | £18,615 | £19,080 | £91,376 |
| Total Expenses | £15,828 | £15,905 | £15,973 | £16,060 | £16,149 | £79,915 |
| Profit Before Tax | £1,800 | £1,988 | £2,188 | £2,555 | £2,931 | £11,461 |
| Profit After Tax | £1,458 | £1,610 | £1,772 | £2,069 | £2,374 | £9,284 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £1,461 | £9,110 | £15,160 | £19,885 | £14,785 | £60,401 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change