Flat
SE13
1 bed
0 baths
Caterham Road, London SE13
Initial Investment
£238,845First YearProfit From Rental Income
£31,773
↗ 13%After 5 Years
Change In Property Value
£81,426
↗ 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 | £26,472 | £27,001 | £27,676 | £28,368 | £29,078 | £138,596 |
| Total Expenses | £19,714 | £19,785 | £19,870 | £19,957 | £20,045 | £99,370 |
| Profit Before Tax | £6,758 | £7,216 | £7,807 | £8,412 | £9,033 | £39,226 |
| Profit After Tax | £5,474 | £5,845 | £6,323 | £6,814 | £7,317 | £31,773 |
| Change In Property Value | £8,200 | £8,364 | £17,062 | £22,181 | £25,619 | £81,426 |
| Net Return | £13,674 | £14,209 | £23,386 | £28,995 | £32,936 | £113,200 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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