Flat
SE12
1 bed
1 bath
St. Mildreds Road, London SE12
Initial Investment
£112,175First YearProfit From Rental Income
£15,293
↗ 14%After 5 Years
Change In Property Value
£44,686
↗ 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 | £14,532 | £14,823 | £15,193 | £15,573 | £15,962 | £76,083 |
| Total Expenses | £11,330 | £11,381 | £11,438 | £11,497 | £11,556 | £57,203 |
| Profit Before Tax | £3,202 | £3,442 | £3,755 | £4,076 | £4,406 | £18,880 |
| Profit After Tax | £2,594 | £2,788 | £3,041 | £3,301 | £3,569 | £15,293 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £7,094 | £7,378 | £12,405 | £15,474 | £17,628 | £59,979 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 7% | 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