Flat
SE14
3 beds
2 baths
New Cross Road, London SE14
Initial Investment
£303,024First YearProfit From Rental Income
£26,797
↗ 9%After 5 Years
Change In Property Value
£98,309
↗ 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 | £31,956 | £32,595 | £33,410 | £34,245 | £35,101 | £167,308 |
| Total Expenses | £26,531 | £26,680 | £26,841 | £27,005 | £27,170 | £134,226 |
| Profit Before Tax | £5,425 | £5,915 | £6,569 | £7,240 | £7,932 | £33,082 |
| Profit After Tax | £4,394 | £4,792 | £5,321 | £5,864 | £6,425 | £26,797 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £14,294 | £14,890 | £25,921 | £32,644 | £37,356 | £125,105 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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