Flat
SE13
1 bed
1 bath
Malyons Road, London SE13
Initial Investment
£125,550First YearProfit From Rental Income
£12,058
↗ 10%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
49%
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 | £16,140 | £16,463 | £16,874 | £17,296 | £17,729 | £84,502 |
| Total Expenses | £13,749 | £13,832 | £13,921 | £14,012 | £14,102 | £69,615 |
| Profit Before Tax | £2,391 | £2,631 | £2,954 | £3,285 | £3,627 | £14,887 |
| Profit After Tax | £1,937 | £2,131 | £2,392 | £2,661 | £2,938 | £12,058 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £6,937 | £7,231 | £12,796 | £16,186 | £18,559 | £61,709 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change