Flat
SE16
3 beds
1 bath
Moodkee Street, London SE16
Initial Investment
£325,674First YearProfit From Rental Income
£30,039
↗ 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 | £27,763 | £27,913 | £28,075 | £28,242 | £28,408 | £140,401 |
| Profit Before Tax | £6,137 | £6,665 | £7,367 | £8,087 | £8,829 | £37,085 |
| Profit After Tax | £4,971 | £5,399 | £5,967 | £6,550 | £7,151 | £30,039 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £15,471 | £16,109 | £27,816 | £34,953 | £39,957 | £134,305 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 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