Flat
SE14
1 bed
1 bath
Farrow Lane, London SE14
Initial Investment
£112,175First YearProfit From Rental Income
£10,826
↗ 10%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
49%
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 | £14,532 | £14,823 | £15,193 | £15,573 | £15,962 | £76,083 |
| Total Expenses | £12,386 | £12,461 | £12,541 | £12,623 | £12,705 | £62,717 |
| Profit Before Tax | £2,146 | £2,361 | £2,652 | £2,950 | £3,257 | £13,366 |
| Profit After Tax | £1,738 | £1,913 | £2,148 | £2,389 | £2,638 | £10,826 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £6,238 | £6,503 | £11,512 | £14,562 | £16,698 | £55,512 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change