Flat
SE16
0 beds
1 bath
The Founding, Canada Water, London SE16
Initial Investment
£362,669First YearProfit From Rental Income
£40,741
↗ 11%After 5 Years
Change In Property Value
£113,998
↗ 20%After 5 Years
Return On Investment
43%
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 | £37,056 | £37,797 | £38,742 | £39,711 | £40,703 | £194,009 |
| Total Expenses | £28,479 | £28,599 | £28,737 | £28,877 | £29,019 | £143,711 |
| Profit Before Tax | £8,577 | £9,198 | £10,005 | £10,833 | £11,684 | £50,298 |
| Profit After Tax | £6,947 | £7,450 | £8,104 | £8,775 | £9,464 | £40,741 |
| Change In Property Value | £11,480 | £11,710 | £23,888 | £31,054 | £35,867 | £113,998 |
| Net Return | £18,427 | £19,160 | £31,992 | £39,829 | £45,331 | £154,739 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change