Flat
SE6
1 bed
1 bath
Darlington Court SE6
London, England · SE6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£5,567
↗ 8%After 5 Years
Change In Property Value
£30,671
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,472 | £11,644 | £11,819 | £12,114 | £12,417 | £59,466 |
| Total Expenses | £10,387 | £10,454 | £10,512 | £10,584 | £10,657 | £52,593 |
| Profit Before Tax | £1,085 | £1,190 | £1,306 | £1,531 | £1,761 | £6,873 |
| Profit After Tax | £879 | £964 | £1,058 | £1,240 | £1,426 | £5,567 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £881 | £5,464 | £9,091 | £11,929 | £8,873 | £36,238 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change