Flat
SE12
6 beds
3 baths
Burnt Ash Hill, London SE12
Initial Investment
£1,063,049First YearProfit From Rental Income
£124,608
↗ 12%After 5 Years
Change In Property Value
£278,045
↗ 20%After 5 Years
Return On Investment
38%
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 | £93,804 | £95,680 | £98,072 | £100,524 | £103,037 | £491,117 |
| Total Expenses | £66,925 | £67,159 | £67,441 | £67,730 | £68,024 | £337,280 |
| Profit Before Tax | £26,879 | £28,521 | £30,631 | £32,794 | £35,013 | £153,837 |
| Profit After Tax | £21,772 | £23,102 | £24,811 | £26,563 | £28,360 | £124,608 |
| Change In Property Value | £28,000 | £28,560 | £58,262 | £75,741 | £87,481 | £278,045 |
| Net Return | £49,772 | £51,662 | £83,073 | £102,304 | £115,841 | £402,653 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 12% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 11% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change