Flat
SE5
1 bed
1 bath
Marianne Close, London SE5
London, England · SE5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£10,470
↗ 8%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,804 | £19,086 | £19,372 | £19,857 | £20,353 | £97,472 |
| Total Expenses | £16,750 | £16,829 | £16,898 | £16,988 | £17,081 | £84,547 |
| Profit Before Tax | £2,054 | £2,257 | £2,474 | £2,868 | £3,272 | £12,926 |
| Profit After Tax | £1,663 | £1,829 | £2,004 | £2,323 | £2,651 | £10,470 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £1,667 | £9,829 | £16,284 | £21,326 | £15,889 | £64,995 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change