Flat SE5 0 beds 0 baths

Southampton Way, Camberwell SE5

London, England · SE5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£10,470

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£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

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change