Flat
SE10
2 beds
2 baths
Bessemer Place, London SE10
Initial Investment
£325,674First YearProfit From Rental Income
£28,575
↗ 9%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
41%
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 | £33,900 | £34,578 | £35,442 | £36,329 | £37,237 | £177,486 |
| Total Expenses | £28,109 | £28,267 | £28,437 | £28,611 | £28,784 | £142,208 |
| Profit Before Tax | £5,791 | £6,311 | £7,006 | £7,718 | £8,452 | £35,278 |
| Profit After Tax | £4,690 | £5,112 | £5,675 | £6,252 | £6,846 | £28,575 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £15,190 | £15,822 | £27,523 | £34,654 | £39,652 | £132,842 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change