Flat
SE12
3 beds
1 bath
Brightfield Road, Lee SE12
Initial Investment
£401,174First YearProfit From Rental Income
£34,420
↗ 9%After 5 Years
Change In Property Value
£124,127
↗ 20%After 5 Years
Return On Investment
40%
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 | £40,356 | £41,163 | £42,192 | £43,247 | £44,328 | £211,287 |
| Total Expenses | £33,367 | £33,552 | £33,753 | £33,958 | £34,163 | £168,793 |
| Profit Before Tax | £6,989 | £7,611 | £8,439 | £9,289 | £10,166 | £42,493 |
| Profit After Tax | £5,661 | £6,165 | £6,836 | £7,524 | £8,234 | £34,420 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £18,161 | £18,915 | £32,846 | £41,337 | £47,288 | £158,547 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change