Flat
SE15
1 bed
1 bath
Southwark SE15
Initial Investment
£137,450First YearProfit From Rental Income
£9,982
↗ 7%After 5 Years
Change In Property Value
£53,126
↗ 20%After 5 Years
Return On Investment
46%
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 | £17,268 | £17,613 | £18,054 | £18,505 | £18,968 | £90,408 |
| Total Expenses | £15,400 | £15,505 | £15,615 | £15,727 | £15,838 | £78,084 |
| Profit Before Tax | £1,868 | £2,109 | £2,439 | £2,778 | £3,129 | £12,323 |
| Profit After Tax | £1,513 | £1,708 | £1,976 | £2,250 | £2,535 | £9,982 |
| Change In Property Value | £5,350 | £5,457 | £11,132 | £14,472 | £16,715 | £53,126 |
| Net Return | £6,863 | £7,165 | £13,108 | £16,722 | £19,250 | £63,108 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change