Flat
SE6
2 beds
1 bath
Scarlet Road, London SE6
London, England · SE6
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£7,770
↗ 10%After 5 Years
Change In Property Value
£35,435
↗ 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 | £13,260 | £13,459 | £13,661 | £14,002 | £14,352 | £68,734 |
| Total Expenses | £11,690 | £11,760 | £11,821 | £11,897 | £11,975 | £59,142 |
| Profit Before Tax | £1,570 | £1,699 | £1,840 | £2,105 | £2,378 | £9,592 |
| Profit After Tax | £1,272 | £1,376 | £1,490 | £1,705 | £1,926 | £7,770 |
| Change In Property Value | £3 | £5,199 | £9,280 | £12,349 | £8,603 | £35,435 |
| Net Return | £1,274 | £6,575 | £10,771 | £14,055 | £10,529 | £43,204 |
| 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