Flat
SE10
2 beds
1 bath
Gibson Street, London SE10
Initial Investment
£420,049First YearProfit From Rental Income
£39,750
↗ 9%After 5 Years
Change In Property Value
£129,092
↗ 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 | £39,996 | £40,796 | £41,816 | £42,861 | £43,933 | £209,402 |
| Total Expenses | £31,788 | £31,914 | £32,059 | £32,208 | £32,358 | £160,327 |
| Profit Before Tax | £8,208 | £8,882 | £9,757 | £10,654 | £11,575 | £49,075 |
| Profit After Tax | £6,648 | £7,194 | £7,903 | £8,629 | £9,376 | £39,750 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £19,648 | £20,454 | £34,953 | £43,795 | £49,992 | £168,842 |
| Return From Rental Income (%) | 2% | 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