Flat
SE10
1 bed
1 bath
Sir Francis Drake, Banning Street London SE10
Initial Investment
£159,550First YearProfit From Rental Income
£10,812
↗ 7%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
44%
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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £17,363 | £17,483 | £17,608 | £17,736 | £17,863 | £88,054 |
| Profit Before Tax | £2,005 | £2,272 | £2,641 | £3,019 | £3,411 | £13,349 |
| Profit After Tax | £1,624 | £1,841 | £2,139 | £2,446 | £2,763 | £10,812 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £7,624 | £7,961 | £14,624 | £18,676 | £21,509 | £70,393 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change