Flat
SE6
1 bed
1 bath
Farley Road, London SE6
London, England · SE6
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£11,207
↗ 11%After 5 Years
Change In Property Value
£42,939
↗ 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 | £16,068 | £16,309 | £16,554 | £16,967 | £17,392 | £83,290 |
| Total Expenses | £13,742 | £13,816 | £13,881 | £13,965 | £14,050 | £69,454 |
| Profit Before Tax | £2,326 | £2,493 | £2,672 | £3,003 | £3,342 | £13,836 |
| Profit After Tax | £1,884 | £2,019 | £2,164 | £2,432 | £2,707 | £11,207 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £1,887 | £8,319 | £13,410 | £17,397 | £13,132 | £54,146 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 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