Flat
SE5
2 beds
1 bath
Champion Hill, Camberwell, London SE5
London, England · SE5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£13,983
↗ 9%After 5 Years
Change In Property Value
£64,749
↗ 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 | £22,320 | £22,655 | £22,995 | £23,569 | £24,159 | £115,698 |
| Total Expenses | £19,515 | £19,599 | £19,674 | £19,773 | £19,874 | £98,435 |
| Profit Before Tax | £2,805 | £3,056 | £3,321 | £3,797 | £4,284 | £17,263 |
| Profit After Tax | £2,272 | £2,476 | £2,690 | £3,075 | £3,470 | £13,983 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £2,277 | £11,976 | £19,648 | £25,641 | £19,191 | £78,732 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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