Flat
SE16
3 beds
2 baths
Lower Road, London SE16
Initial Investment
£382,261First YearProfit From Rental Income
£32,943
↗ 9%After 5 Years
Change In Property Value
£119,152
↗ 20%After 5 Years
Return On Investment
40%
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 | £38,736 | £39,511 | £40,498 | £41,511 | £42,549 | £202,805 |
| Total Expenses | £32,051 | £32,229 | £32,421 | £32,619 | £32,816 | £162,135 |
| Profit Before Tax | £6,685 | £7,282 | £8,077 | £8,892 | £9,733 | £40,670 |
| Profit After Tax | £5,415 | £5,898 | £6,542 | £7,203 | £7,884 | £32,943 |
| Change In Property Value | £11,999 | £12,239 | £24,968 | £32,458 | £37,489 | £119,152 |
| Net Return | £17,414 | £18,137 | £31,510 | £39,661 | £45,372 | £152,095 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change