Flat
SE12
1 bed
1 bath
Wydeville Manor Road, Grove Park, Lewisham, London SE12
Initial Investment
£104,150First YearProfit From Rental Income
£12,513
↗ 12%After 5 Years
Change In Property Value
£41,707
↗ 20%After 5 Years
Return On Investment
52%
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 | £13,560 | £13,831 | £14,177 | £14,531 | £14,895 | £70,994 |
| Total Expenses | £10,988 | £11,045 | £11,107 | £11,171 | £11,235 | £55,546 |
| Profit Before Tax | £2,572 | £2,786 | £3,070 | £3,360 | £3,659 | £15,448 |
| Profit After Tax | £2,084 | £2,257 | £2,486 | £2,722 | £2,964 | £12,513 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £6,284 | £6,541 | £11,226 | £14,083 | £16,086 | £54,220 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change