Flat
SE16
1 bed
1 bath
Pynfold Estate, Bermondsey SE16
Initial Investment
£176,549First YearProfit From Rental Income
£17,386
↗ 10%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
46%
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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £17,475 | £17,574 | £17,681 | £17,790 | £17,900 | £88,420 |
| Profit Before Tax | £3,513 | £3,834 | £4,262 | £4,701 | £5,154 | £21,464 |
| Profit After Tax | £2,845 | £3,105 | £3,452 | £3,808 | £4,175 | £17,386 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £9,345 | £9,735 | £16,977 | £21,391 | £24,483 | £81,932 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change