Flat
SE14
2 beds
2 baths
Goodwood Road, London SE14
Initial Investment
£291,699First YearProfit From Rental Income
£25,953
↗ 9%After 5 Years
Change In Property Value
£95,330
↗ 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 | £30,996 | £31,616 | £32,406 | £33,216 | £34,047 | £162,282 |
| Total Expenses | £25,743 | £25,887 | £26,044 | £26,204 | £26,363 | £130,241 |
| Profit Before Tax | £5,253 | £5,729 | £6,363 | £7,013 | £7,683 | £32,041 |
| Profit After Tax | £4,255 | £4,640 | £5,154 | £5,680 | £6,224 | £25,953 |
| Change In Property Value | £9,600 | £9,792 | £19,976 | £25,968 | £29,993 | £95,330 |
| Net Return | £13,855 | £14,432 | £25,129 | £31,649 | £36,217 | £121,283 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change