Flat
SE10
2 beds
1 bath
Fearon Street, London SE10
Initial Investment
£367,199First YearProfit From Rental Income
£34,556
↗ 9%After 5 Years
Change In Property Value
£115,190
↗ 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 | £35,688 | £36,402 | £37,312 | £38,245 | £39,201 | £186,847 |
| Total Expenses | £28,580 | £28,698 | £28,832 | £28,969 | £29,107 | £144,185 |
| Profit Before Tax | £7,108 | £7,704 | £8,480 | £9,276 | £10,094 | £42,661 |
| Profit After Tax | £5,757 | £6,240 | £6,869 | £7,513 | £8,176 | £34,556 |
| Change In Property Value | £11,600 | £11,832 | £24,137 | £31,378 | £36,242 | £115,190 |
| Net Return | £17,357 | £18,072 | £31,006 | £38,892 | £44,418 | £149,746 |
| Return From Rental Income (%) | 2% | 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