Flat
SE16
1 bed
1 bath
Paradise Street, London SE16
Initial Investment
£450,249First YearProfit From Rental Income
£38,229
↗ 8%After 5 Years
Change In Property Value
£137,036
↗ 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 | £44,556 | £45,447 | £46,583 | £47,748 | £48,942 | £233,276 |
| Total Expenses | £36,786 | £36,989 | £37,209 | £37,435 | £37,660 | £186,080 |
| Profit Before Tax | £7,770 | £8,458 | £9,374 | £10,313 | £11,282 | £47,196 |
| Profit After Tax | £6,293 | £6,851 | £7,593 | £8,354 | £9,138 | £38,229 |
| Change In Property Value | £13,800 | £14,076 | £28,715 | £37,330 | £43,116 | £137,036 |
| Net Return | £20,093 | £20,927 | £36,308 | £45,683 | £52,254 | £175,265 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 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