Flat
SE13
1 bed
1 bath
Elmira Street, London SE13
Initial Investment
£159,550First YearProfit From Rental Income
£13,735
↗ 9%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
46%
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 | £16,672 | £16,776 | £16,886 | £16,999 | £17,112 | £84,446 |
| Profit Before Tax | £2,696 | £2,979 | £3,363 | £3,756 | £4,163 | £16,957 |
| Profit After Tax | £2,184 | £2,413 | £2,724 | £3,043 | £3,372 | £13,735 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,184 | £8,533 | £15,209 | £19,273 | £22,118 | £73,316 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change