Flat
SE16
2 beds
2 baths
Bolanachi Building, Spa Road SE16
Initial Investment
£355,874First YearProfit From Rental Income
£30,904
↗ 9%After 5 Years
Change In Property Value
£112,211
↗ 20%After 5 Years
Return On Investment
40%
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 | £36,480 | £37,210 | £38,140 | £39,093 | £40,071 | £190,993 |
| Total Expenses | £30,212 | £30,381 | £30,563 | £30,749 | £30,935 | £152,841 |
| Profit Before Tax | £6,268 | £6,829 | £7,577 | £8,344 | £9,135 | £38,153 |
| Profit After Tax | £5,077 | £5,531 | £6,137 | £6,759 | £7,400 | £30,904 |
| Change In Property Value | £11,300 | £11,526 | £23,513 | £30,567 | £35,305 | £112,211 |
| Net Return | £16,377 | £17,057 | £29,650 | £37,326 | £42,704 | £143,115 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change