Flat
SE10
2 beds
2 baths
Telcon Way, London SE10
Initial Investment
£367,199First YearProfit From Rental Income
£31,793
↗ 9%After 5 Years
Change In Property Value
£115,190
↗ 20%After 5 Years
Return On Investment
40%
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 | £37,452 | £38,201 | £39,156 | £40,135 | £41,138 | £196,082 |
| Total Expenses | £31,002 | £31,174 | £31,361 | £31,552 | £31,743 | £156,832 |
| Profit Before Tax | £6,450 | £7,027 | £7,795 | £8,583 | £9,396 | £39,251 |
| Profit After Tax | £5,225 | £5,692 | £6,314 | £6,952 | £7,610 | £31,793 |
| Change In Property Value | £11,600 | £11,832 | £24,137 | £31,378 | £36,242 | £115,190 |
| Net Return | £16,825 | £17,524 | £30,451 | £38,331 | £43,853 | £146,983 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change