Flat
SE5
0 beds
1 bath
Champion Hill SE5
London, England · SE5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£4,539
↗ 5%After 5 Years
Change In Property Value
£37,486
↗ 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 | £12,924 | £13,118 | £13,315 | £13,647 | £13,989 | £66,993 |
| Total Expenses | £12,141 | £12,210 | £12,271 | £12,346 | £12,422 | £61,389 |
| Profit Before Tax | £783 | £908 | £1,044 | £1,302 | £1,566 | £5,603 |
| Profit After Tax | £635 | £735 | £846 | £1,054 | £1,269 | £4,539 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £637 | £6,235 | £10,663 | £14,119 | £10,370 | £42,025 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 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