Flat
SE14
1 bed
1 bath
John Williams Close, London SE14
Initial Investment
£112,175First YearProfit From Rental Income
£10,852
↗ 10%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
50%
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 | £12,380 | £12,455 | £12,535 | £12,617 | £12,699 | £62,686 |
| Profit Before Tax | £2,152 | £2,368 | £2,658 | £2,956 | £3,264 | £13,397 |
| Profit After Tax | £1,743 | £1,918 | £2,153 | £2,394 | £2,644 | £10,852 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £6,243 | £6,508 | £11,517 | £14,567 | £16,703 | £55,538 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change