Flat
SE6
2 beds
1 bath
Rushey Green, London SE6
London, England · SE6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£18,050
↗ 13%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,672 | £21,997 | £22,327 | £22,885 | £23,457 | £112,339 |
| Total Expenses | £17,842 | £17,924 | £17,998 | £18,096 | £18,196 | £90,055 |
| Profit Before Tax | £3,830 | £4,073 | £4,329 | £4,789 | £5,262 | £22,284 |
| Profit After Tax | £3,103 | £3,299 | £3,506 | £3,879 | £4,262 | £18,050 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £3,107 | £11,799 | £18,679 | £24,070 | £18,328 | £75,983 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change