Flat
SE10
2 beds
2 baths
Tarves Way, London SE10
Initial Investment
£231,299First YearProfit From Rental Income
£30,234
↗ 13%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
47%
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 | £25,824 | £26,340 | £26,999 | £27,674 | £28,366 | £135,203 |
| Total Expenses | £19,411 | £19,485 | £19,572 | £19,660 | £19,750 | £97,878 |
| Profit Before Tax | £6,413 | £6,855 | £7,427 | £8,014 | £8,616 | £37,325 |
| Profit After Tax | £5,194 | £5,553 | £6,016 | £6,491 | £6,979 | £30,234 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £13,194 | £13,713 | £22,663 | £28,132 | £31,974 | £109,675 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change