Flat
SE6
2 beds
1 bath
Sandhurst Road, London SE6
London, England · SE6
View property listing
Initial Investment
£79,850First YearProfit From Rental Income
£7,814
↗ 10%After 5 Years
Change In Property Value
£35,578
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,308 | £13,508 | £13,710 | £14,053 | £14,404 | £68,983 |
| Total Expenses | £11,728 | £11,798 | £11,860 | £11,936 | £12,014 | £59,336 |
| Profit Before Tax | £1,580 | £1,709 | £1,851 | £2,117 | £2,391 | £9,647 |
| Profit After Tax | £1,279 | £1,384 | £1,499 | £1,715 | £1,936 | £7,814 |
| Change In Property Value | £3 | £5,220 | £9,318 | £12,399 | £8,638 | £35,578 |
| Net Return | £1,282 | £6,604 | £10,817 | £14,114 | £10,575 | £43,392 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change