Flat
SE10
2 beds
1 bath
Da Vinci Lodge, West Parkside, London SE10
Initial Investment
£198,449First YearProfit From Rental Income
£18,628
↗ 9%After 5 Years
Change In Property Value
£70,504
↗ 20%After 5 Years
Return On Investment
45%
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 | £22,920 | £23,378 | £23,963 | £24,562 | £25,176 | £119,999 |
| Total Expenses | £19,169 | £19,279 | £19,397 | £19,518 | £19,639 | £97,002 |
| Profit Before Tax | £3,751 | £4,100 | £4,566 | £5,044 | £5,537 | £22,997 |
| Profit After Tax | £3,039 | £3,321 | £3,698 | £4,085 | £4,485 | £18,628 |
| Change In Property Value | £7,100 | £7,242 | £14,774 | £19,206 | £22,183 | £70,504 |
| Net Return | £10,139 | £10,563 | £18,472 | £23,291 | £26,667 | £89,132 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 13% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change