Flat
SO14
2 beds
2 baths
Royal Crescent Road, Royal Crescent Apartments SO14
South East, England · SO14
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£7,291
↗ 11%After 5 Years
Change In Property Value
£38,288
↗ 17%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,928 | £12,107 | £12,289 | £12,596 | £12,911 | £61,830 |
| Total Expenses | £10,432 | £10,500 | £10,559 | £10,632 | £10,706 | £52,829 |
| Profit Before Tax | £1,496 | £1,607 | £1,729 | £1,964 | £2,205 | £9,001 |
| Profit After Tax | £1,212 | £1,302 | £1,401 | £1,591 | £1,786 | £7,291 |
| Change In Property Value | £2,250 | £6,818 | £9,363 | £10,954 | £8,903 | £38,288 |
| Net Return | £3,462 | £8,119 | £10,763 | £12,545 | £10,689 | £45,579 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 12% | 16% | 18% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change