Flat
SE5
2 beds
1 bath
Church Mead, Camberwell Road, Camberwell, London SE5
London, England · SE5
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£10,004
↗ 8%After 5 Years
Change In Property Value
£53,162
↗ 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 | £18,336 | £18,611 | £18,890 | £19,362 | £19,847 | £95,046 |
| Total Expenses | £16,382 | £16,459 | £16,528 | £16,617 | £16,708 | £82,695 |
| Profit Before Tax | £1,954 | £2,152 | £2,362 | £2,745 | £3,138 | £12,351 |
| Profit After Tax | £1,583 | £1,743 | £1,913 | £2,224 | £2,542 | £10,004 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £1,587 | £9,543 | £15,836 | £20,751 | £15,450 | £63,167 |
| 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