Flat
SE1
1 bed
1 bath
Caraway Apartments, 2 Cayenne Court, London SE1
London, England · SE1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£22,218
↗ 14%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
45%
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 | £32,280 | £32,764 | £33,583 | £34,423 | £35,456 | £168,506 |
| Total Expenses | £27,861 | £28,019 | £28,204 | £28,393 | £28,599 | £141,076 |
| Profit Before Tax | £4,420 | £4,745 | £5,379 | £6,030 | £6,857 | £27,430 |
| Profit After Tax | £3,580 | £3,843 | £4,357 | £4,884 | £5,554 | £22,218 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £3,585 | £3,848 | £14,357 | £22,734 | £29,308 | £73,833 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change