Flat
CR0
2 beds
1 bath
Sorrel Bank, Linton Glade, Forestdale CR0
London, England · CR0
View property listing
Initial Investment
£78,625First YearProfit From Rental Income
£17,392
↗ 22%After 5 Years
Change In Property Value
£26,581
↗ 10%After 5 Years
Return On Investment
56%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,620 | £16,869 | £17,291 | £17,723 | £18,255 | £86,759 |
| Total Expenses | £12,937 | £12,987 | £13,052 | £13,118 | £13,194 | £65,287 |
| Profit Before Tax | £3,683 | £3,883 | £4,240 | £4,605 | £5,061 | £21,471 |
| Profit After Tax | £2,983 | £3,145 | £3,434 | £3,730 | £4,100 | £17,392 |
| Change In Property Value | £3 | £3 | £5,150 | £9,193 | £12,233 | £26,581 |
| Net Return | £2,986 | £3,148 | £8,584 | £12,923 | £16,333 | £43,973 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 21% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change