Flat
SE13
1 bed
1 bath
Manor Park, Hither Green SE13
Initial Investment
£142,550First YearProfit From Rental Income
£12,177
↗ 9%After 5 Years
Change In Property Value
£54,616
↗ 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 | £17,760 | £18,115 | £18,568 | £19,032 | £19,508 | £92,984 |
| Total Expenses | £15,387 | £15,484 | £15,588 | £15,693 | £15,798 | £77,950 |
| Profit Before Tax | £2,373 | £2,631 | £2,981 | £3,339 | £3,710 | £15,034 |
| Profit After Tax | £1,922 | £2,131 | £2,414 | £2,705 | £3,005 | £12,177 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £7,422 | £7,741 | £13,859 | £17,582 | £20,189 | £66,793 |
| Return From Rental Income (%) | 1% | 1% | 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