Flat
SE12
2 beds
2 baths
Marvels Lane, London SE12
Initial Investment
£306,799First YearProfit From Rental Income
£27,094
↗ 9%After 5 Years
Change In Property Value
£99,302
↗ 20%After 5 Years
Return On Investment
41%
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 | £32,280 | £32,926 | £33,749 | £34,592 | £35,457 | £169,004 |
| Total Expenses | £26,794 | £26,944 | £27,106 | £27,272 | £27,438 | £135,554 |
| Profit Before Tax | £5,487 | £5,982 | £6,643 | £7,320 | £8,019 | £33,450 |
| Profit After Tax | £4,444 | £4,845 | £5,380 | £5,929 | £6,495 | £27,094 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £14,444 | £15,045 | £26,188 | £32,980 | £37,739 | £126,396 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change