Flat
SE16
2 beds
2 baths
Ashton Reach, London SE16
Initial Investment
£359,649First YearProfit From Rental Income
£31,202
↗ 9%After 5 Years
Change In Property Value
£113,204
↗ 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 | £36,804 | £37,540 | £38,479 | £39,441 | £40,427 | £192,690 |
| Total Expenses | £30,475 | £30,645 | £30,829 | £31,016 | £31,204 | £154,169 |
| Profit Before Tax | £6,329 | £6,895 | £7,650 | £8,424 | £9,222 | £38,521 |
| Profit After Tax | £5,126 | £5,585 | £6,197 | £6,824 | £7,470 | £31,202 |
| Change In Property Value | £11,400 | £11,628 | £23,721 | £30,837 | £35,617 | £113,204 |
| Net Return | £16,526 | £17,213 | £29,918 | £37,661 | £43,087 | £144,405 |
| 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