Flat
SE6
2 beds
1 bath
Farley Road, Catford SE6
London, England · SE6
View property listing
Initial Investment
£124,650First YearProfit From Rental Income
£15,803
↗ 13%After 5 Years
Change In Property Value
£53,026
↗ 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 | £19,836 | £20,134 | £20,436 | £20,946 | £21,470 | £102,822 |
| Total Expenses | £16,500 | £16,579 | £16,651 | £16,744 | £16,839 | £83,312 |
| Profit Before Tax | £3,336 | £3,554 | £3,785 | £4,203 | £4,632 | £19,510 |
| Profit After Tax | £2,702 | £2,879 | £3,066 | £3,404 | £3,752 | £15,803 |
| Change In Property Value | £4 | £7,780 | £13,887 | £18,480 | £12,875 | £53,026 |
| Net Return | £2,706 | £10,659 | £16,953 | £21,885 | £16,626 | £68,829 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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