Flat
SE10
2 beds
1 bath
Earlswood Street, London SE10
Initial Investment
£416,274First YearProfit From Rental Income
£39,409
↗ 9%After 5 Years
Change In Property Value
£128,099
↗ 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 | £39,696 | £40,490 | £41,502 | £42,540 | £43,603 | £207,831 |
| Total Expenses | £31,560 | £31,685 | £31,830 | £31,977 | £32,126 | £159,178 |
| Profit Before Tax | £8,136 | £8,805 | £9,673 | £10,563 | £11,477 | £48,653 |
| Profit After Tax | £6,590 | £7,132 | £7,835 | £8,556 | £9,296 | £39,409 |
| Change In Property Value | £12,900 | £13,158 | £26,842 | £34,895 | £40,304 | £128,099 |
| Net Return | £19,490 | £20,290 | £34,677 | £43,451 | £49,600 | £167,508 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| 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