Flat
SE16
2 beds
2 baths
395 Rotherhithe New Road, London SE16
Initial Investment
£325,674First YearProfit From Rental Income
£28,533
↗ 9%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
41%
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 | £33,900 | £34,578 | £35,442 | £36,329 | £37,237 | £177,486 |
| Total Expenses | £28,119 | £28,277 | £28,447 | £28,621 | £28,795 | £142,260 |
| Profit Before Tax | £5,781 | £6,301 | £6,995 | £7,707 | £8,441 | £35,226 |
| Profit After Tax | £4,682 | £5,104 | £5,666 | £6,243 | £6,838 | £28,533 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £15,182 | £15,814 | £27,515 | £34,646 | £39,643 | £132,800 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change