Flat
SE12
2 beds
1 bath
Sandstone Road, London SE12
Initial Investment
£172,810First YearProfit From Rental Income
£21,218
↗ 12%After 5 Years
Change In Property Value
£63,454
↗ 20%After 5 Years
Return On Investment
49%
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 | £20,628 | £21,041 | £21,567 | £22,106 | £22,658 | £107,999 |
| Total Expenses | £16,199 | £16,274 | £16,358 | £16,444 | £16,530 | £81,804 |
| Profit Before Tax | £4,429 | £4,767 | £5,209 | £5,662 | £6,128 | £26,195 |
| Profit After Tax | £3,588 | £3,861 | £4,219 | £4,586 | £4,964 | £21,218 |
| Change In Property Value | £6,390 | £6,518 | £13,296 | £17,285 | £19,964 | £63,454 |
| Net Return | £9,978 | £10,379 | £17,515 | £21,871 | £24,928 | £84,672 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change