Flat
SE12
2 beds
1 bath
Ravens Way, Lee SE12
Initial Investment
£152,750First YearProfit From Rental Income
£16,404
↗ 11%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
48%
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 | £18,720 | £19,094 | £19,572 | £20,061 | £20,563 | £98,010 |
| Total Expenses | £15,375 | £15,458 | £15,549 | £15,641 | £15,734 | £77,757 |
| Profit Before Tax | £3,345 | £3,636 | £4,023 | £4,420 | £4,828 | £20,252 |
| Profit After Tax | £2,710 | £2,945 | £3,259 | £3,580 | £3,911 | £16,404 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £8,510 | £8,861 | £15,327 | £19,269 | £22,032 | £73,999 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change