Flat
SE13
1 bed
1 bath
Belmont Park, Lewisham, London SE13
Initial Investment
£194,799First YearProfit From Rental Income
£22,614
↗ 12%After 5 Years
Change In Property Value
£69,511
↗ 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 | £22,596 | £23,048 | £23,624 | £24,215 | £24,820 | £118,303 |
| Total Expenses | £17,893 | £17,978 | £18,073 | £18,171 | £18,269 | £90,384 |
| Profit Before Tax | £4,703 | £5,070 | £5,551 | £6,044 | £6,552 | £27,919 |
| Profit After Tax | £3,810 | £4,106 | £4,496 | £4,896 | £5,307 | £22,614 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £10,810 | £11,246 | £19,062 | £23,831 | £27,177 | £92,126 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 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