Flat
SE5
3 beds
1 bath
Brisbane Street, Camberwell SE5
London, England · SE5
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£10,419
↗ 8%After 5 Years
Change In Property Value
£54,389
↗ 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 | £18,756 | £19,037 | £19,323 | £19,806 | £20,301 | £97,223 |
| Total Expenses | £16,713 | £16,792 | £16,861 | £16,951 | £17,043 | £84,361 |
| Profit Before Tax | £2,043 | £2,246 | £2,462 | £2,855 | £3,258 | £12,863 |
| Profit After Tax | £1,654 | £1,819 | £1,994 | £2,312 | £2,639 | £10,419 |
| Change In Property Value | £4 | £7,980 | £14,244 | £18,955 | £13,206 | £54,389 |
| Net Return | £1,658 | £9,799 | £16,238 | £21,268 | £15,844 | £64,808 |
| 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