Flat
SE16
3 beds
3 baths
Rotherhithe New Road, London SE16
Initial Investment
£420,049First YearProfit From Rental Income
£35,855
↗ 9%After 5 Years
Change In Property Value
£129,092
↗ 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 | £41,964 | £42,803 | £43,873 | £44,970 | £46,094 | £219,705 |
| Total Expenses | £34,682 | £34,874 | £35,082 | £35,295 | £35,507 | £175,440 |
| Profit Before Tax | £7,282 | £7,929 | £8,791 | £9,675 | £10,587 | £44,265 |
| Profit After Tax | £5,898 | £6,423 | £7,121 | £7,837 | £8,576 | £35,855 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £18,898 | £19,683 | £34,171 | £43,003 | £49,192 | £164,947 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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