Flat
SE13
2 beds
0 baths
Brandram Road, Lewisham SE13
Initial Investment
£176,549First YearProfit From Rental Income
£23,865
↗ 14%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
50%
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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £15,943 | £16,007 | £16,081 | £16,157 | £16,233 | £80,421 |
| Profit Before Tax | £5,045 | £5,401 | £5,862 | £6,335 | £6,821 | £29,463 |
| Profit After Tax | £4,086 | £4,375 | £4,748 | £5,131 | £5,525 | £23,865 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £10,586 | £11,005 | £18,273 | £22,714 | £25,833 | £88,411 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change