Flat
SE13
2 beds
1 bath
Hither Green Lane, Hither Green SE13
Initial Investment
£209,362First YearProfit From Rental Income
£27,092
↗ 13%After 5 Years
Change In Property Value
£73,473
↗ 20%After 5 Years
Return On Investment
48%
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 | £23,892 | £24,370 | £24,979 | £25,604 | £26,244 | £125,088 |
| Total Expenses | £18,167 | £18,240 | £18,325 | £18,411 | £18,499 | £91,641 |
| Profit Before Tax | £5,725 | £6,130 | £6,654 | £7,192 | £7,745 | £33,447 |
| Profit After Tax | £4,637 | £4,965 | £5,390 | £5,826 | £6,273 | £27,092 |
| Change In Property Value | £7,399 | £7,547 | £15,396 | £20,015 | £23,117 | £73,473 |
| Net Return | £12,036 | £12,512 | £20,786 | £25,840 | £29,390 | £100,565 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change