Flat
SE12
3 beds
1 bath
Cambridge Drive, Lee SE12
Initial Investment
£370,974First YearProfit From Rental Income
£32,091
↗ 9%After 5 Years
Change In Property Value
£116,183
↗ 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 | £37,776 | £38,532 | £39,495 | £40,482 | £41,494 | £197,779 |
| Total Expenses | £31,264 | £31,438 | £31,627 | £31,819 | £32,012 | £158,160 |
| Profit Before Tax | £6,512 | £7,093 | £7,868 | £8,663 | £9,483 | £39,619 |
| Profit After Tax | £5,274 | £5,745 | £6,373 | £7,017 | £7,681 | £32,091 |
| Change In Property Value | £11,700 | £11,934 | £24,345 | £31,649 | £36,555 | £116,183 |
| Net Return | £16,974 | £17,679 | £30,719 | £38,666 | £44,235 | £148,274 |
| 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