Flat
SE5
2 beds
1 bath
Sears Street, London SE5
London, England · SE5
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£16,355
↗ 9%After 5 Years
Change In Property Value
£71,565
↗ 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 | £24,672 | £25,042 | £25,418 | £26,053 | £26,704 | £127,889 |
| Total Expenses | £21,359 | £21,446 | £21,525 | £21,630 | £21,738 | £107,698 |
| Profit Before Tax | £3,313 | £3,596 | £3,893 | £4,423 | £4,967 | £20,192 |
| Profit After Tax | £2,683 | £2,913 | £3,153 | £3,583 | £4,023 | £16,355 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £2,689 | £13,413 | £21,896 | £28,524 | £21,399 | £87,920 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| 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