Flat
SE16
1 bed
1 bath
Dickens Estate, London SE16
Initial Investment
£176,549First YearProfit From Rental Income
£20,270
↗ 11%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
48%
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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £16,793 | £16,877 | £16,969 | £17,063 | £17,158 | £84,859 |
| Profit Before Tax | £4,195 | £4,531 | £4,974 | £5,428 | £5,896 | £25,025 |
| Profit After Tax | £3,398 | £3,670 | £4,029 | £4,397 | £4,776 | £20,270 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £9,898 | £10,300 | £17,554 | £21,980 | £25,084 | £84,816 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change