Flat
SE12
3 beds
2 baths
Sidcup Road, Lee SE12
Initial Investment
£615,549First YearProfit From Rental Income
£77,074
↗ 13%After 5 Years
Change In Property Value
£178,743
↗ 20%After 5 Years
Return On Investment
42%
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 | £60,300 | £61,506 | £63,044 | £64,620 | £66,235 | £315,705 |
| Total Expenses | £43,738 | £43,904 | £44,101 | £44,302 | £44,507 | £220,551 |
| Profit Before Tax | £16,563 | £17,602 | £18,943 | £20,317 | £21,729 | £95,153 |
| Profit After Tax | £13,416 | £14,258 | £15,344 | £16,457 | £17,600 | £77,074 |
| Change In Property Value | £18,000 | £18,360 | £37,454 | £48,691 | £56,238 | £178,743 |
| Net Return | £31,416 | £32,618 | £52,798 | £65,148 | £73,838 | £255,817 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change