Flat
SE16
2 beds
2 baths
Lower Road, London SE16
Initial Investment
£268,294First YearProfit From Rental Income
£24,131
↗ 9%After 5 Years
Change In Property Value
£89,173
↗ 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 | £28,992 | £29,572 | £30,311 | £31,069 | £31,846 | £151,790 |
| Total Expenses | £24,112 | £24,248 | £24,395 | £24,546 | £24,696 | £121,998 |
| Profit Before Tax | £4,880 | £5,323 | £5,916 | £6,523 | £7,150 | £29,792 |
| Profit After Tax | £3,953 | £4,312 | £4,792 | £5,284 | £5,791 | £24,131 |
| Change In Property Value | £8,980 | £9,160 | £18,686 | £24,291 | £28,056 | £89,173 |
| Net Return | £12,933 | £13,472 | £23,477 | £29,575 | £33,848 | £113,304 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change