Flat
SE16
0 beds
1 bath
Axis Court, 2 East Lane SE16
Initial Investment
£176,549First YearProfit From Rental Income
£18,969
↗ 11%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
47%
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 | £21,600 | £22,032 | £22,583 | £23,147 | £23,726 | £113,088 |
| Total Expenses | £17,714 | £17,819 | £17,931 | £18,046 | £18,160 | £89,670 |
| Profit Before Tax | £3,886 | £4,213 | £4,652 | £5,102 | £5,566 | £23,418 |
| Profit After Tax | £3,147 | £3,413 | £3,768 | £4,132 | £4,508 | £18,969 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £9,647 | £10,043 | £17,293 | £21,715 | £24,816 | £83,515 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change