Flat
SE5
1 bed
1 bath
Hodister Close, London SE5
London, England · SE5
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£2,166
↗ 3%After 5 Years
Change In Property Value
£30,671
↗ 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 | £10,572 | £10,731 | £10,892 | £11,164 | £11,443 | £54,801 |
| Total Expenses | £10,297 | £10,362 | £10,420 | £10,489 | £10,559 | £52,126 |
| Profit Before Tax | £275 | £368 | £472 | £675 | £884 | £2,675 |
| Profit After Tax | £223 | £298 | £382 | £547 | £716 | £2,166 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £225 | £4,798 | £8,415 | £11,236 | £8,163 | £32,837 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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