Flat
SE14
3 beds
2 baths
Pomeroy Street, London SE14
Initial Investment
£344,549First YearProfit From Rental Income
£33,026
↗ 10%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
41%
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 | £35,508 | £36,218 | £37,124 | £38,052 | £39,003 | £185,904 |
| Total Expenses | £28,711 | £28,859 | £29,021 | £29,187 | £29,354 | £145,132 |
| Profit Before Tax | £6,797 | £7,359 | £8,102 | £8,865 | £9,649 | £40,773 |
| Profit After Tax | £5,506 | £5,961 | £6,563 | £7,180 | £7,816 | £33,026 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £16,506 | £17,181 | £29,452 | £36,936 | £42,184 | £142,258 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change