Flat
SE1
1 bed
1 bath
105 Alscot Road, London SE1
London, England · SE1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£13,936
↗ 15%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
48%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £16,573 | £16,665 | £16,773 | £16,883 | £17,004 | £83,899 |
| Profit Before Tax | £2,795 | £2,993 | £3,377 | £3,770 | £4,270 | £17,205 |
| Profit After Tax | £2,264 | £2,425 | £2,735 | £3,054 | £3,458 | £13,936 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,267 | £2,428 | £8,735 | £13,764 | £17,711 | £44,904 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change