Flat
SE14
5 beds
4 baths
Ventnor Road, London SE14
Initial Investment
£703,049First YearProfit From Rental Income
£65,723
↗ 9%After 5 Years
Change In Property Value
£198,603
↗ 20%After 5 Years
Return On Investment
38%
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 | £61,536 | £62,767 | £64,336 | £65,944 | £67,593 | £322,176 |
| Total Expenses | £47,829 | £47,998 | £48,198 | £48,402 | £48,610 | £241,036 |
| Profit Before Tax | £13,707 | £14,769 | £16,138 | £17,542 | £18,983 | £81,140 |
| Profit After Tax | £11,103 | £11,963 | £13,072 | £14,209 | £15,376 | £65,723 |
| Change In Property Value | £20,000 | £20,400 | £41,616 | £54,101 | £62,486 | £198,603 |
| Net Return | £31,103 | £32,363 | £54,688 | £68,310 | £77,863 | £264,327 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 5% | 8% | 10% | 11% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change