Flat
SE6
1 bed
1 bath
Farley Road, London SE6
London, England · SE6
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£10,560
↗ 11%After 5 Years
Change In Property Value
£41,576
↗ 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 | £15,552 | £15,785 | £16,022 | £16,423 | £16,833 | £80,615 |
| Total Expenses | £13,369 | £13,442 | £13,507 | £13,588 | £13,672 | £67,578 |
| Profit Before Tax | £2,183 | £2,343 | £2,515 | £2,834 | £3,161 | £13,037 |
| Profit After Tax | £1,769 | £1,898 | £2,038 | £2,296 | £2,560 | £10,560 |
| Change In Property Value | £3 | £6,100 | £10,889 | £14,490 | £10,094 | £41,576 |
| Net Return | £1,772 | £7,998 | £12,926 | £16,785 | £12,655 | £52,136 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 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