Flat
SE16
2 beds
1 bath
George Row, London SE16
Initial Investment
£231,299First YearProfit From Rental Income
£21,250
↗ 9%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
44%
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 | £25,824 | £26,340 | £26,999 | £27,674 | £28,366 | £135,203 |
| Total Expenses | £21,535 | £21,658 | £21,790 | £21,925 | £22,060 | £108,969 |
| Profit Before Tax | £4,289 | £4,683 | £5,209 | £5,749 | £6,306 | £26,235 |
| Profit After Tax | £3,474 | £3,793 | £4,219 | £4,657 | £5,108 | £21,250 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £11,474 | £11,953 | £20,866 | £26,297 | £30,102 | £100,691 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change