Flat
SE16
2 beds
0 baths
Water Gardens Square, London SE16
Initial Investment
£420,049First YearProfit From Rental Income
£36,688
↗ 9%After 5 Years
Change In Property Value
£129,092
↗ 20%After 5 Years
Return On Investment
39%
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 | £41,964 | £42,803 | £43,873 | £44,970 | £46,094 | £219,705 |
| Total Expenses | £34,485 | £34,673 | £34,876 | £35,085 | £35,293 | £174,412 |
| Profit Before Tax | £7,479 | £8,131 | £8,997 | £9,886 | £10,801 | £45,294 |
| Profit After Tax | £6,058 | £6,586 | £7,288 | £8,007 | £8,749 | £36,688 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £19,058 | £19,846 | £34,338 | £43,173 | £49,365 | £165,780 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change