Flat
SE1
0 beds
1 bath
Oxley Close, London SE1
London, England · SE1
View property listing
Initial Investment
£58,600First YearProfit From Rental Income
£7,862
↗ 13%After 5 Years
Change In Property Value
£19,820
↗ 10%After 5 Years
Return On Investment
47%
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 | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £10,857 | £10,922 | £10,996 | £11,072 | £11,155 | £55,002 |
| Profit Before Tax | £1,539 | £1,660 | £1,900 | £2,147 | £2,461 | £9,707 |
| Profit After Tax | £1,246 | £1,345 | £1,539 | £1,739 | £1,993 | £7,862 |
| Change In Property Value | £2 | £2 | £3,840 | £6,855 | £9,121 | £19,820 |
| Net Return | £1,248 | £1,347 | £5,379 | £8,593 | £11,115 | £27,682 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change