Flat
SE10
1 bed
1 bath
Latimer Square, London SE10
Initial Investment
£220,349First YearProfit From Rental Income
£20,361
↗ 9%After 5 Years
Change In Property Value
£76,462
↗ 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 | £24,852 | £25,349 | £25,983 | £26,632 | £27,298 | £130,114 |
| Total Expenses | £20,746 | £20,864 | £20,992 | £21,122 | £21,253 | £104,978 |
| Profit Before Tax | £4,106 | £4,485 | £4,991 | £5,510 | £6,045 | £25,137 |
| Profit After Tax | £3,326 | £3,633 | £4,043 | £4,463 | £4,897 | £20,361 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £24,057 | £76,462 |
| Net Return | £11,026 | £11,487 | £20,065 | £25,292 | £28,954 | £96,823 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change