Flat
SE17
2 beds
1 bath
Albany Road, London SE17
Initial Investment
£74,350First YearProfit From Rental Income
£4,639
↗ 6%After 5 Years
Change In Property Value
£30,287
↗ 20%After 5 Years
Return On Investment
47%
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 | £9,852 | £10,049 | £10,300 | £10,558 | £10,822 | £51,581 |
| Total Expenses | £9,036 | £9,101 | £9,169 | £9,239 | £9,308 | £45,854 |
| Profit Before Tax | £816 | £948 | £1,131 | £1,319 | £1,514 | £5,727 |
| Profit After Tax | £661 | £768 | £916 | £1,068 | £1,226 | £4,639 |
| Change In Property Value | £3,050 | £3,111 | £6,346 | £8,250 | £9,529 | £30,287 |
| Net Return | £3,711 | £3,879 | £7,262 | £9,319 | £10,755 | £34,926 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change