Flat
SE10
1 bed
1 bath
Hawthorne Crescent, London SE10
Initial Investment
£213,049First YearProfit From Rental Income
£19,815
↗ 9%After 5 Years
Change In Property Value
£74,476
↗ 20%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 | £24,216 | £24,700 | £25,318 | £25,951 | £26,600 | £126,784 |
| Total Expenses | £20,221 | £20,336 | £20,461 | £20,588 | £20,715 | £102,321 |
| Profit Before Tax | £3,995 | £4,364 | £4,857 | £5,363 | £5,884 | £24,463 |
| Profit After Tax | £3,236 | £3,535 | £3,934 | £4,344 | £4,766 | £19,815 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £10,736 | £11,185 | £19,540 | £24,631 | £28,199 | £94,291 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change