Flat
SE13
1 bed
1 bath
Elmira Street, London SE13
Initial Investment
£139,150First YearProfit From Rental Income
£11,744
↗ 8%After 5 Years
Change In Property Value
£53,623
↗ 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 | £17,436 | £17,785 | £18,229 | £18,685 | £19,152 | £91,287 |
| Total Expenses | £15,156 | £15,253 | £15,355 | £15,460 | £15,564 | £76,788 |
| Profit Before Tax | £2,280 | £2,532 | £2,874 | £3,225 | £3,588 | £14,499 |
| Profit After Tax | £1,847 | £2,051 | £2,328 | £2,612 | £2,906 | £11,744 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £7,247 | £7,559 | £13,564 | £17,219 | £19,777 | £65,367 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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