Flat
SE12
1 bed
1 bath
Burnt Ash Hill, London SE12
Initial Investment
£142,550First YearProfit From Rental Income
£11,331
↗ 8%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
46%
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 | £17,760 | £18,115 | £18,568 | £19,032 | £19,508 | £92,984 |
| Total Expenses | £15,587 | £15,689 | £15,796 | £15,906 | £16,016 | £78,994 |
| Profit Before Tax | £2,173 | £2,426 | £2,772 | £3,126 | £3,492 | £13,989 |
| Profit After Tax | £1,760 | £1,965 | £2,245 | £2,532 | £2,829 | £11,331 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £7,260 | £7,575 | £13,689 | £17,410 | £20,012 | £65,947 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change