Flat
SE14
4 beds
4 baths
Shardeloes Road, London SE14
Initial Investment
£793,049First YearProfit From Rental Income
£73,151
↗ 9%After 5 Years
Change In Property Value
£218,464
↗ 20%After 5 Years
Return On Investment
37%
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 | £67,692 | £69,046 | £70,772 | £72,541 | £74,355 | £354,406 |
| Total Expenses | £52,412 | £52,593 | £52,809 | £53,029 | £53,253 | £264,096 |
| Profit Before Tax | £15,280 | £16,453 | £17,963 | £19,512 | £21,101 | £90,310 |
| Profit After Tax | £12,377 | £13,327 | £14,550 | £15,805 | £17,092 | £73,151 |
| Change In Property Value | £22,000 | £22,440 | £45,778 | £59,511 | £68,735 | £218,464 |
| Net Return | £34,377 | £35,767 | £60,328 | £75,315 | £85,827 | £291,614 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 5% | 8% | 9% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change