Flat
SE5
2 beds
1 bath
Church Mead, Camberwell Road, Camberwell, London SE5
London, England · SE5
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£24,772
↗ 20%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £19,993 | £20,077 | £20,184 | £20,293 | £20,417 | £100,964 |
| Profit Before Tax | £5,207 | £5,501 | £6,033 | £6,580 | £7,262 | £30,583 |
| Profit After Tax | £4,217 | £4,456 | £4,887 | £5,329 | £5,883 | £24,772 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £4,221 | £4,460 | £12,687 | £19,253 | £24,410 | £65,031 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change