Flat
SE16
1 bed
1 bath
Cadbury Way, London SE16
Initial Investment
£117,525First YearProfit From Rental Income
£11,600
↗ 10%After 5 Years
Change In Property Value
£46,672
↗ 20%After 5 Years
Return On Investment
50%
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 | £15,168 | £15,471 | £15,858 | £16,255 | £16,661 | £79,413 |
| Total Expenses | £12,857 | £12,934 | £13,016 | £13,100 | £13,184 | £65,091 |
| Profit Before Tax | £2,311 | £2,537 | £2,842 | £3,155 | £3,477 | £14,322 |
| Profit After Tax | £1,872 | £2,055 | £2,302 | £2,555 | £2,817 | £11,600 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £6,572 | £6,849 | £12,082 | £15,269 | £17,501 | £58,272 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change