Flat
SE16
1 bed
1 bath
Pynfold Estate, Bermondsey SE16
Initial Investment
£159,550First YearProfit From Rental Income
£17,292
↗ 11%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
48%
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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £15,831 | £15,916 | £16,008 | £16,102 | £16,197 | £80,054 |
| Profit Before Tax | £3,537 | £3,840 | £4,241 | £4,653 | £5,078 | £21,348 |
| Profit After Tax | £2,865 | £3,110 | £3,435 | £3,769 | £4,113 | £17,292 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,865 | £9,230 | £15,920 | £19,999 | £22,859 | £76,873 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change