Flat
SE12
3 beds
1 bath
Dallinger Road, Lee SE12
Initial Investment
£495,549First YearProfit From Rental Income
£53,773
↗ 11%After 5 Years
Change In Property Value
£148,952
↗ 20%After 5 Years
Return On Investment
41%
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 | £47,880 | £48,838 | £50,059 | £51,310 | £52,593 | £250,679 |
| Total Expenses | £36,544 | £36,686 | £36,851 | £37,020 | £37,191 | £184,292 |
| Profit Before Tax | £11,336 | £12,152 | £13,207 | £14,290 | £15,402 | £66,386 |
| Profit After Tax | £9,182 | £9,843 | £10,698 | £11,575 | £12,475 | £53,773 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £46,865 | £148,952 |
| Net Return | £24,182 | £25,143 | £41,910 | £52,150 | £59,340 | £202,725 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 5% | 8% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change