Flat
SE15
2 beds
1 bath
Peckham Park Road, London SE15
Initial Investment
£159,550First YearProfit From Rental Income
£21,065
↗ 13%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
51%
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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £14,939 | £15,003 | £15,076 | £15,151 | £15,226 | £75,397 |
| Profit Before Tax | £4,429 | £4,752 | £5,173 | £5,604 | £6,048 | £26,006 |
| Profit After Tax | £3,587 | £3,849 | £4,190 | £4,540 | £4,899 | £21,065 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £9,587 | £9,969 | £16,675 | £20,770 | £23,645 | £80,646 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change