Flat
SE14
2 beds
1 bath
New Cross Road, London SE14
Initial Investment
£344,549First YearProfit From Rental Income
£30,014
↗ 9%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
40%
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 | £29,423 | £29,587 | £29,765 | £29,946 | £30,128 | £148,850 |
| Profit Before Tax | £6,085 | £6,631 | £7,359 | £8,105 | £8,875 | £37,055 |
| Profit After Tax | £4,929 | £5,371 | £5,961 | £6,565 | £7,189 | £30,014 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £15,929 | £16,591 | £28,849 | £36,321 | £41,556 | £139,246 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change