Flat
SE14
3 beds
3 baths
Lewisham Way, London SE14
Initial Investment
£615,549First YearProfit From Rental Income
£58,296
↗ 9%After 5 Years
Change In Property Value
£178,743
↗ 20%After 5 Years
Return On Investment
39%
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 | £55,380 | £56,488 | £57,900 | £59,347 | £60,831 | £289,946 |
| Total Expenses | £43,246 | £43,402 | £43,586 | £43,775 | £43,966 | £217,975 |
| Profit Before Tax | £12,135 | £13,085 | £14,313 | £15,572 | £16,865 | £71,970 |
| Profit After Tax | £9,829 | £10,599 | £11,594 | £12,614 | £13,661 | £58,296 |
| Change In Property Value | £18,000 | £18,360 | £37,454 | £48,691 | £56,238 | £178,743 |
| Net Return | £27,829 | £28,959 | £49,048 | £61,304 | £69,898 | £237,039 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 11% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change