Flat
SE16
0 beds
1 bath
Flat, Axis Court, East Lane, London SE16
Initial Investment
£194,799First YearProfit From Rental Income
£14,951
↗ 8%After 5 Years
Change In Property Value
£69,511
↗ 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 | £21,600 | £22,032 | £22,583 | £23,147 | £23,726 | £113,088 |
| Total Expenses | £18,706 | £18,811 | £18,923 | £19,038 | £19,152 | £94,630 |
| Profit Before Tax | £2,894 | £3,221 | £3,660 | £4,110 | £4,574 | £18,459 |
| Profit After Tax | £2,344 | £2,609 | £2,965 | £3,329 | £3,705 | £14,951 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £9,344 | £9,749 | £17,530 | £22,264 | £25,575 | £84,463 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change