Flat
SE14
2 beds
2 baths
New Cross Road, London SE14
Initial Investment
£250,174First YearProfit From Rental Income
£20,798
↗ 8%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
42%
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 | £27,444 | £27,993 | £28,693 | £29,410 | £30,145 | £143,685 |
| Total Expenses | £23,308 | £23,448 | £23,598 | £23,751 | £23,903 | £118,008 |
| Profit Before Tax | £4,136 | £4,545 | £5,095 | £5,659 | £6,242 | £25,676 |
| Profit After Tax | £3,350 | £3,681 | £4,127 | £4,584 | £5,056 | £20,798 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £11,850 | £12,351 | £21,814 | £27,577 | £31,613 | £105,204 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change