Flat
SE15
1 bed
1 bath
Peckham Hill Street, London, Southwark SE15
Initial Investment
£156,150First YearProfit From Rental Income
£15,112
↗ 10%After 5 Years
Change In Property Value
£58,588
↗ 20%After 5 Years
Return On Investment
47%
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 | £19,044 | £19,425 | £19,911 | £20,408 | £20,918 | £99,706 |
| Total Expenses | £16,014 | £16,107 | £16,207 | £16,310 | £16,412 | £81,049 |
| Profit Before Tax | £3,030 | £3,318 | £3,703 | £4,099 | £4,506 | £18,657 |
| Profit After Tax | £2,455 | £2,688 | £3,000 | £3,320 | £3,650 | £15,112 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £18,433 | £58,588 |
| Net Return | £8,355 | £8,706 | £15,276 | £19,280 | £22,084 | £73,700 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change