Flat
SE11
0 beds
1 bath
Harleyford Court, Harleyford Road, London SE11
Initial Investment
£155,470First YearProfit From Rental Income
£6,131
↗ 4%After 5 Years
Change In Property Value
£58,389
↗ 20%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,524 | £16,937 | £17,361 | £17,795 | £84,816 |
| Total Expenses | £15,284 | £15,363 | £15,447 | £15,533 | £15,619 | £77,247 |
| Profit Before Tax | £916 | £1,161 | £1,490 | £1,827 | £2,175 | £7,569 |
| Profit After Tax | £742 | £941 | £1,207 | £1,480 | £1,762 | £6,131 |
| Change In Property Value | £5,880 | £5,998 | £12,235 | £15,906 | £18,371 | £58,389 |
| Net Return | £6,622 | £6,938 | £13,442 | £17,386 | £20,133 | £64,520 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change