Flat
SE16
2 beds
1 bath
Avebury Court, London SE16
Initial Investment
£250,174First YearProfit From Rental Income
£22,735
↗ 9%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
43%
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 | £27,444 | £27,993 | £28,693 | £29,410 | £30,145 | £143,685 |
| Total Expenses | £22,850 | £22,980 | £23,119 | £23,262 | £23,405 | £115,617 |
| Profit Before Tax | £4,594 | £5,013 | £5,573 | £6,148 | £6,740 | £28,068 |
| Profit After Tax | £3,721 | £4,061 | £4,514 | £4,980 | £5,460 | £22,735 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £12,221 | £12,731 | £22,201 | £27,972 | £32,016 | £107,141 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change