Flat
SE10
3 beds
2 baths
John Donne Way, London SE10
Initial Investment
£382,299First YearProfit From Rental Income
£32,935
↗ 9%After 5 Years
Change In Property Value
£119,162
↗ 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 | £38,736 | £39,511 | £40,498 | £41,511 | £42,549 | £202,805 |
| Total Expenses | £32,053 | £32,231 | £32,423 | £32,621 | £32,818 | £162,145 |
| Profit Before Tax | £6,683 | £7,280 | £8,075 | £8,890 | £9,731 | £40,660 |
| Profit After Tax | £5,414 | £5,897 | £6,541 | £7,201 | £7,882 | £32,935 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £17,414 | £18,137 | £31,510 | £39,662 | £45,374 | £152,096 |
| Return From Rental Income (%) | 1% | 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