Flat
SE25
1 bed
1 bath
Whitworth Road, London SE25
Initial Investment
£125,550First YearProfit From Rental Income
£10,911
↗ 9%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,912 | £16,310 | £16,718 | £17,135 | £81,675 |
| Total Expenses | £13,479 | £13,556 | £13,639 | £13,723 | £13,808 | £68,205 |
| Profit Before Tax | £2,121 | £2,356 | £2,671 | £2,994 | £3,328 | £13,470 |
| Profit After Tax | £1,718 | £1,908 | £2,164 | £2,425 | £2,695 | £10,911 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £6,718 | £7,008 | £12,568 | £15,951 | £18,317 | £60,562 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change