Flat
SE5
2 beds
1 bath
Coldharbour Lane, Camberwell SE5
London, England · SE5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£11,656
↗ 8%After 5 Years
Change In Property Value
£57,933
↗ 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 | £19,980 | £20,280 | £20,584 | £21,098 | £21,626 | £103,568 |
| Total Expenses | £17,672 | £17,752 | £17,824 | £17,917 | £18,012 | £89,178 |
| Profit Before Tax | £2,308 | £2,527 | £2,760 | £3,181 | £3,614 | £14,390 |
| Profit After Tax | £1,869 | £2,047 | £2,236 | £2,577 | £2,927 | £11,656 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £1,873 | £10,547 | £17,408 | £22,767 | £16,993 | £69,589 |
| 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