Flat
SE13
1 bed
1 bath
Mount Pleasant Road, London SE13
Initial Investment
£142,550First YearProfit From Rental Income
£17,811
↗ 12%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
51%
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 | £14,055 | £14,122 | £14,196 | £14,273 | £14,349 | £70,995 |
| Profit Before Tax | £3,705 | £3,994 | £4,372 | £4,760 | £5,159 | £21,989 |
| Profit After Tax | £3,001 | £3,235 | £3,541 | £3,855 | £4,178 | £17,811 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £8,501 | £8,845 | £14,986 | £18,733 | £21,362 | £72,427 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change