Flat
SE10
2 beds
2 baths
Lower Riverside, 05 Chandlers Ave, London SE10
Initial Investment
£495,549First YearProfit From Rental Income
£41,699
↗ 8%After 5 Years
Change In Property Value
£148,952
↗ 20%After 5 Years
Return On Investment
38%
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 | £48,420 | £49,388 | £50,623 | £51,889 | £53,186 | £253,506 |
| Total Expenses | £39,940 | £40,160 | £40,398 | £40,642 | £40,886 | £202,026 |
| Profit Before Tax | £8,480 | £9,228 | £10,225 | £11,247 | £12,300 | £51,480 |
| Profit After Tax | £6,869 | £7,475 | £8,282 | £9,110 | £9,963 | £41,699 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £46,865 | £148,952 |
| Net Return | £21,869 | £22,775 | £39,494 | £49,685 | £56,828 | £190,651 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 5% | 8% | 10% | 11% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change