Flat
SE9
2 beds
2 baths
Court Road, London SE9
London, England · SE9
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£16,754
↗ 11%After 5 Years
Change In Property Value
£62,704
↗ 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 | £22,536 | £22,874 | £23,217 | £23,798 | £24,393 | £116,817 |
| Total Expenses | £19,054 | £19,138 | £19,213 | £19,313 | £19,415 | £96,134 |
| Profit Before Tax | £3,482 | £3,736 | £4,004 | £4,484 | £4,977 | £20,684 |
| Profit After Tax | £2,820 | £3,026 | £3,243 | £3,632 | £4,032 | £16,754 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £2,825 | £12,226 | £19,665 | £25,486 | £19,256 | £79,458 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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