Flat
SE5
3 beds
1 bath
Coldharbour Lane, London, London SE5
London, England · SE5
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£18,728
↗ 10%After 5 Years
Change In Property Value
£78,381
↗ 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 | £27,024 | £27,429 | £27,841 | £28,537 | £29,250 | £140,081 |
| Total Expenses | £23,203 | £23,294 | £23,376 | £23,487 | £23,601 | £116,961 |
| Profit Before Tax | £3,821 | £4,136 | £4,465 | £5,050 | £5,649 | £23,121 |
| Profit After Tax | £3,095 | £3,350 | £3,617 | £4,090 | £4,576 | £18,728 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £3,101 | £14,850 | £24,144 | £31,407 | £23,606 | £97,108 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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