Flat
SE10
1 bed
1 bath
22 Peartree Way, London SE10
Initial Investment
£215,969First YearProfit From Rental Income
£29,105
↗ 13%After 5 Years
Change In Property Value
£75,271
↗ 20%After 5 Years
Return On Investment
48%
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 | £24,468 | £24,957 | £25,581 | £26,221 | £26,876 | £128,104 |
| Total Expenses | £18,284 | £18,351 | £18,431 | £18,512 | £18,595 | £92,172 |
| Profit Before Tax | £6,184 | £6,606 | £7,151 | £7,709 | £8,282 | £35,932 |
| Profit After Tax | £5,009 | £5,351 | £5,792 | £6,244 | £6,708 | £29,105 |
| Change In Property Value | £7,580 | £7,732 | £15,772 | £20,504 | £23,682 | £75,271 |
| Net Return | £12,589 | £13,083 | £21,565 | £26,748 | £30,391 | £104,376 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change