Flat
SE12
2 beds
1 bath
Burnt Ash Hill, Lee, London SE12
Initial Investment
£176,549First YearProfit From Rental Income
£16,895
↗ 10%After 5 Years
Change In Property Value
£64,546
↗ 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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £17,591 | £17,693 | £17,802 | £17,914 | £18,026 | £89,026 |
| Profit Before Tax | £3,397 | £3,715 | £4,141 | £4,577 | £5,028 | £20,858 |
| Profit After Tax | £2,751 | £3,009 | £3,354 | £3,708 | £4,073 | £16,895 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £9,251 | £9,639 | £16,879 | £21,290 | £24,381 | £81,441 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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