Flat
SE9
0 beds
0 baths
Well Hall Parade, London SE9
London, England · SE9
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£23,892
↗ 12%After 5 Years
Change In Property Value
£80,425
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,908 | £29,342 | £29,782 | £30,526 | £31,289 | £149,847 |
| Total Expenses | £23,874 | £23,967 | £24,052 | £24,169 | £24,288 | £120,350 |
| Profit Before Tax | £5,034 | £5,374 | £5,729 | £6,358 | £7,002 | £29,497 |
| Profit After Tax | £4,077 | £4,353 | £4,641 | £5,150 | £5,671 | £23,892 |
| Change In Property Value | £6 | £11,800 | £21,063 | £28,029 | £19,527 | £80,425 |
| Net Return | £4,083 | £16,153 | £25,704 | £33,179 | £25,198 | £104,318 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change