Flat
SE16
2 beds
2 baths
Silwood Street, Chamberlain Court Silwood Street SE16
Initial Investment
£295,474First YearProfit From Rental Income
£26,251
↗ 9%After 5 Years
Change In Property Value
£96,323
↗ 20%After 5 Years
Return On Investment
41%
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 | £31,320 | £31,946 | £32,745 | £33,564 | £34,403 | £163,978 |
| Total Expenses | £26,005 | £26,152 | £26,309 | £26,471 | £26,632 | £131,569 |
| Profit Before Tax | £5,315 | £5,795 | £6,436 | £7,093 | £7,771 | £32,408 |
| Profit After Tax | £4,305 | £4,694 | £5,213 | £5,745 | £6,294 | £26,251 |
| Change In Property Value | £9,700 | £9,894 | £20,184 | £26,239 | £30,306 | £96,323 |
| Net Return | £14,005 | £14,588 | £25,397 | £31,984 | £36,600 | £122,573 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change