Flat
SE10
2 beds
2 baths
Hawthorne Crescent, London SE10
Initial Investment
£343,001First YearProfit From Rental Income
£28,787
↗ 8%After 5 Years
Change In Property Value
£108,825
↗ 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 | £35,376 | £36,084 | £36,986 | £37,910 | £38,858 | £185,213 |
| Total Expenses | £29,578 | £29,747 | £29,930 | £30,117 | £30,303 | £149,674 |
| Profit Before Tax | £5,798 | £6,336 | £7,056 | £7,794 | £8,555 | £35,539 |
| Profit After Tax | £4,697 | £5,132 | £5,715 | £6,313 | £6,930 | £28,787 |
| Change In Property Value | £10,959 | £11,178 | £22,803 | £29,645 | £34,239 | £108,825 |
| Net Return | £15,656 | £16,311 | £28,519 | £35,957 | £41,169 | £137,612 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change