Flat
SE10
1 bed
1 bath
Cable Walk, London SE10
Initial Investment
£176,549First YearProfit From Rental Income
£15,262
↗ 9%After 5 Years
Change In Property Value
£64,546
↗ 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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £17,977 | £18,088 | £18,205 | £18,326 | £18,446 | £91,042 |
| Profit Before Tax | £3,011 | £3,320 | £3,738 | £4,166 | £4,608 | £18,842 |
| Profit After Tax | £2,439 | £2,689 | £3,027 | £3,374 | £3,733 | £15,262 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £8,939 | £9,319 | £16,553 | £20,957 | £24,041 | £79,808 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change