Flat
SE12
1 bed
1 bath
Burnt Ash Hill, Lee SE12
Initial Investment
£98,800First YearProfit From Rental Income
£6,207
↗ 6%After 5 Years
Change In Property Value
£39,721
↗ 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 | £12,912 | £13,170 | £13,499 | £13,837 | £14,183 | £67,602 |
| Total Expenses | £11,812 | £11,898 | £11,986 | £12,076 | £12,166 | £59,938 |
| Profit Before Tax | £1,100 | £1,273 | £1,514 | £1,761 | £2,017 | £7,663 |
| Profit After Tax | £891 | £1,031 | £1,226 | £1,426 | £1,634 | £6,207 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £4,891 | £5,111 | £9,549 | £12,246 | £14,131 | £45,928 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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