Flat
SE7
3 beds
1 bath
Cassidy House, Bowen Drive SE7
London, England · SE7
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£22,897
↗ 13%After 5 Years
Change In Property Value
£72,928
↗ 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 | £26,748 | £27,149 | £27,556 | £28,245 | £28,952 | £138,651 |
| Total Expenses | £21,888 | £21,979 | £22,060 | £22,171 | £22,284 | £110,382 |
| Profit Before Tax | £4,860 | £5,171 | £5,496 | £6,074 | £6,667 | £28,268 |
| Profit After Tax | £3,936 | £4,188 | £4,452 | £4,920 | £5,400 | £22,897 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £3,942 | £14,888 | £23,552 | £30,336 | £23,107 | £95,825 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 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