Flat
SE13
1 bed
1 bath
45 Loampit Vale, London SE13
Initial Investment
£159,550First YearProfit From Rental Income
£14,720
↗ 9%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
47%
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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £16,439 | £16,538 | £16,643 | £16,751 | £16,858 | £83,229 |
| Profit Before Tax | £2,929 | £3,218 | £3,606 | £4,005 | £4,416 | £18,173 |
| Profit After Tax | £2,372 | £2,606 | £2,921 | £3,244 | £3,577 | £14,720 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,372 | £8,726 | £15,406 | £19,474 | £22,323 | £74,301 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change