Flat
SE10
1 bed
1 bath
Brunel House, Christchurch Way London SE10
Initial Investment
£231,299First YearProfit From Rental Income
£19,837
↗ 9%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
43%
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 | £25,824 | £26,340 | £26,999 | £27,674 | £28,366 | £135,203 |
| Total Expenses | £21,869 | £22,000 | £22,139 | £22,281 | £22,423 | £110,713 |
| Profit Before Tax | £3,955 | £4,341 | £4,860 | £5,393 | £5,942 | £24,491 |
| Profit After Tax | £3,203 | £3,516 | £3,937 | £4,368 | £4,813 | £19,837 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £11,203 | £11,676 | £20,583 | £26,008 | £29,808 | £99,279 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change