Flat
SE5
0 beds
0 baths
2, Coldharbour Lane, Camberwell, London SE5
London, England · SE5
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£25,845
↗ 11%After 5 Years
Change In Property Value
£98,828
↗ 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 | £34,080 | £34,591 | £35,110 | £35,988 | £36,888 | £176,657 |
| Total Expenses | £28,735 | £28,836 | £28,929 | £29,058 | £29,191 | £144,749 |
| Profit Before Tax | £5,345 | £5,755 | £6,181 | £6,929 | £7,696 | £31,907 |
| Profit After Tax | £4,330 | £4,662 | £5,007 | £5,613 | £6,234 | £25,845 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £4,337 | £19,162 | £30,890 | £40,055 | £30,229 | £124,673 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 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