Flat
SE16
2 beds
2 baths
Whiting Way, Surrey Quays SE16
Initial Investment
£287,924First YearProfit From Rental Income
£25,655
↗ 9%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
42%
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 | £30,672 | £31,285 | £32,068 | £32,869 | £33,691 | £160,585 |
| Total Expenses | £25,480 | £25,623 | £25,778 | £25,936 | £26,095 | £128,912 |
| Profit Before Tax | £5,192 | £5,662 | £6,290 | £6,933 | £7,596 | £31,673 |
| Profit After Tax | £4,206 | £4,586 | £5,095 | £5,616 | £6,153 | £25,655 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £13,706 | £14,276 | £24,862 | £31,313 | £35,834 | £119,992 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change