Flat
SE6
1 bed
1 bath
Inchmery Road, London SE6
London, England · SE6
View property listing
Initial Investment
£82,997First YearProfit From Rental Income
£8,365
↗ 10%After 5 Years
Change In Property Value
£36,804
↗ 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 | £13,764 | £13,970 | £14,180 | £14,535 | £14,898 | £71,347 |
| Total Expenses | £12,063 | £12,134 | £12,196 | £12,273 | £12,352 | £61,019 |
| Profit Before Tax | £1,701 | £1,836 | £1,984 | £2,261 | £2,546 | £10,327 |
| Profit After Tax | £1,377 | £1,487 | £1,607 | £1,832 | £2,062 | £8,365 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,804 |
| Net Return | £1,380 | £6,887 | £11,246 | £14,658 | £10,998 | £45,169 |
| 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