Flat
SE6
3 beds
1 bath
Battersby Road, London SE6
London, England · SE6
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£7,162
↗ 9%After 5 Years
Change In Property Value
£34,079
↗ 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 | £12,756 | £12,947 | £13,142 | £13,470 | £13,807 | £66,122 |
| Total Expenses | £11,319 | £11,388 | £11,449 | £11,524 | £11,600 | £57,280 |
| Profit Before Tax | £1,437 | £1,559 | £1,693 | £1,946 | £2,207 | £8,842 |
| Profit After Tax | £1,164 | £1,263 | £1,371 | £1,577 | £1,788 | £7,162 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £1,166 | £6,263 | £10,296 | £13,453 | £10,062 | £41,240 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| 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