Flat
SE16
4 beds
1 bath
Marden Square, London SE16
Initial Investment
£269,049First YearProfit From Rental Income
£24,174
↗ 9%After 5 Years
Change In Property Value
£89,371
↗ 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 | £29,052 | £29,633 | £30,374 | £31,133 | £31,912 | £152,104 |
| Total Expenses | £24,164 | £24,300 | £24,448 | £24,598 | £24,749 | £122,259 |
| Profit Before Tax | £4,888 | £5,333 | £5,926 | £6,535 | £7,163 | £29,845 |
| Profit After Tax | £3,959 | £4,319 | £4,800 | £5,293 | £5,802 | £24,174 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £12,959 | £13,499 | £23,527 | £29,639 | £33,921 | £113,546 |
| 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