Flat
SE10
2 beds
2 baths
Norman Road, London SE10
Initial Investment
£325,674First YearProfit From Rental Income
£32,052
↗ 10%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
42%
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 | £33,900 | £34,578 | £35,442 | £36,329 | £37,237 | £177,486 |
| Total Expenses | £27,287 | £27,426 | £27,578 | £27,734 | £27,890 | £137,915 |
| Profit Before Tax | £6,613 | £7,152 | £7,864 | £8,595 | £9,346 | £39,570 |
| Profit After Tax | £5,356 | £5,793 | £6,370 | £6,962 | £7,571 | £32,052 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £15,856 | £16,503 | £28,219 | £35,364 | £40,376 | £136,319 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change