Flat
SE14
1 bed
1 bath
Southerngate Way, New Cross SE14
Initial Investment
£128,950First YearProfit From Rental Income
£12,788
↗ 10%After 5 Years
Change In Property Value
£50,644
↗ 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 | £16,464 | £16,793 | £17,213 | £17,643 | £18,085 | £86,198 |
| Total Expenses | £13,910 | £13,992 | £14,080 | £14,170 | £14,260 | £70,411 |
| Profit Before Tax | £2,554 | £2,801 | £3,133 | £3,473 | £3,825 | £15,787 |
| Profit After Tax | £2,069 | £2,269 | £2,538 | £2,813 | £3,098 | £12,788 |
| Change In Property Value | £5,100 | £5,202 | £10,612 | £13,796 | £15,934 | £50,644 |
| Net Return | £7,169 | £7,471 | £13,150 | £16,609 | £19,032 | £63,431 |
| 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