Flat
SE10
2 beds
2 baths
Pilot Walk, London SE10
Initial Investment
£370,974First YearProfit From Rental Income
£26,453
↗ 7%After 5 Years
Change In Property Value
£116,183
↗ 20%After 5 Years
Return On Investment
38%
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 | £37,776 | £38,532 | £39,495 | £40,482 | £41,494 | £197,779 |
| Total Expenses | £32,597 | £32,802 | £33,019 | £33,241 | £33,462 | £165,121 |
| Profit Before Tax | £5,179 | £5,729 | £6,476 | £7,241 | £8,033 | £32,658 |
| Profit After Tax | £4,195 | £4,641 | £5,245 | £5,866 | £6,506 | £26,453 |
| Change In Property Value | £11,700 | £11,934 | £24,345 | £31,649 | £36,555 | £116,183 |
| Net Return | £15,895 | £16,575 | £29,591 | £37,515 | £43,061 | £142,636 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change