Flat
SE6
2 beds
2 baths
Melfield Gardens, London SE6
London, England · SE6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£14,952
↗ 12%After 5 Years
Change In Property Value
£51,118
↗ 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 | £19,128 | £19,415 | £19,706 | £20,199 | £20,704 | £99,152 |
| Total Expenses | £15,978 | £16,057 | £16,127 | £16,218 | £16,311 | £80,693 |
| Profit Before Tax | £3,150 | £3,358 | £3,579 | £3,980 | £4,392 | £18,459 |
| Profit After Tax | £2,551 | £2,720 | £2,899 | £3,224 | £3,558 | £14,952 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £2,555 | £10,220 | £16,287 | £21,039 | £15,969 | £66,070 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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