Flat
SE1
1 bed
2 baths
9 Belvedere Road, London SE1
London, England · SE1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£23,418
↗ 12%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
44%
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 | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £32,550 | £32,744 | £32,968 | £33,196 | £33,444 | £164,902 |
| Profit Before Tax | £4,578 | £4,941 | £5,659 | £6,396 | £7,337 | £28,911 |
| Profit After Tax | £3,708 | £4,002 | £4,584 | £5,181 | £5,943 | £23,418 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £3,714 | £4,008 | £16,084 | £25,709 | £33,260 | £82,774 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change