Flat
SE12
1 bed
1 bath
Stoneycroft Close, Lee SE12
Initial Investment
£122,875First YearProfit From Rental Income
£16,159
↗ 13%After 5 Years
Change In Property Value
£48,658
↗ 20%After 5 Years
Return On Investment
53%
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 | £15,816 | £16,132 | £16,536 | £16,949 | £17,373 | £82,806 |
| Total Expenses | £12,446 | £12,504 | £12,569 | £12,635 | £12,702 | £62,856 |
| Profit Before Tax | £3,370 | £3,628 | £3,967 | £4,314 | £4,671 | £19,950 |
| Profit After Tax | £2,730 | £2,939 | £3,213 | £3,494 | £3,783 | £16,159 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £15,309 | £48,658 |
| Net Return | £7,630 | £7,937 | £13,409 | £16,749 | £19,092 | £64,817 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change