Flat
SE10
2 beds
1 bath
Hevelius Close, London SE10
Initial Investment
£191,149First YearProfit From Rental Income
£18,032
↗ 9%After 5 Years
Change In Property Value
£68,518
↗ 20%After 5 Years
Return On Investment
45%
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 | £22,272 | £22,717 | £23,285 | £23,868 | £24,464 | £116,607 |
| Total Expenses | £18,643 | £18,750 | £18,866 | £18,984 | £19,102 | £94,345 |
| Profit Before Tax | £3,629 | £3,967 | £4,420 | £4,884 | £5,363 | £22,262 |
| Profit After Tax | £2,939 | £3,213 | £3,580 | £3,956 | £4,344 | £18,032 |
| Change In Property Value | £6,900 | £7,038 | £14,358 | £18,665 | £21,558 | £68,518 |
| Net Return | £9,839 | £10,251 | £17,937 | £22,621 | £25,901 | £86,550 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change