Flat
SE10
2 beds
2 baths
Norman Road, London SE10
Initial Investment
£253,949First YearProfit From Rental Income
£15,318
↗ 6%After 5 Years
Change In Property Value
£85,399
↗ 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 | £27,768 | £28,323 | £29,031 | £29,757 | £30,501 | £145,381 |
| Total Expenses | £24,937 | £25,110 | £25,290 | £25,475 | £25,658 | £126,470 |
| Profit Before Tax | £2,831 | £3,213 | £3,741 | £4,283 | £4,843 | £18,911 |
| Profit After Tax | £2,293 | £2,603 | £3,030 | £3,469 | £3,923 | £15,318 |
| Change In Property Value | £8,600 | £8,772 | £17,895 | £23,263 | £26,869 | £85,399 |
| Net Return | £10,893 | £11,375 | £20,925 | £26,732 | £30,792 | £100,718 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change