Flat
SE16
2 beds
1 bath
Corbetts Lane, London SE16
Initial Investment
£269,049First YearProfit From Rental Income
£35,192
↗ 13%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
46%
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 | £29,052 | £29,633 | £30,374 | £31,133 | £31,912 | £152,104 |
| Total Expenses | £21,559 | £21,635 | £21,727 | £21,820 | £21,915 | £108,656 |
| Profit Before Tax | £7,493 | £7,998 | £8,647 | £9,313 | £9,996 | £43,447 |
| Profit After Tax | £6,069 | £6,478 | £7,004 | £7,544 | £8,097 | £35,192 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £15,069 | £15,658 | £25,731 | £31,889 | £36,216 | £124,564 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 13% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change