Flat
SE15
1 bed
1 bath
Naylor Road, London SE15
Initial Investment
£159,550First YearProfit From Rental Income
£20,261
↗ 13%After 5 Years
Change In Property Value
£59,581
↗ 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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £15,129 | £15,198 | £15,275 | £15,354 | £15,433 | £76,389 |
| Profit Before Tax | £4,239 | £4,558 | £4,974 | £5,402 | £5,841 | £25,014 |
| Profit After Tax | £3,433 | £3,692 | £4,029 | £4,375 | £4,731 | £20,261 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £9,433 | £9,812 | £16,514 | £20,606 | £23,477 | £79,842 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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