Flat
SE10
2 beds
2 baths
John Donne Way, London SE10
Initial Investment
£280,374First YearProfit From Rental Income
£25,064
↗ 9%After 5 Years
Change In Property Value
£92,350
↗ 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 | £30,024 | £30,624 | £31,390 | £32,175 | £32,979 | £157,193 |
| Total Expenses | £24,953 | £25,094 | £25,246 | £25,401 | £25,556 | £126,250 |
| Profit Before Tax | £5,071 | £5,531 | £6,144 | £6,774 | £7,423 | £30,943 |
| Profit After Tax | £4,107 | £4,480 | £4,977 | £5,487 | £6,013 | £25,064 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £29,056 | £92,350 |
| Net Return | £13,407 | £13,966 | £24,328 | £30,644 | £35,069 | £117,414 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change