Flat
SE17
2 beds
1 bath
Walworth Road, London SE17
Initial Investment
£173,150First YearProfit From Rental Income
£16,597
↗ 10%After 5 Years
Change In Property Value
£63,553
↗ 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 | £20,664 | £21,077 | £21,604 | £22,144 | £22,698 | £108,188 |
| Total Expenses | £17,328 | £17,429 | £17,537 | £17,647 | £17,757 | £87,698 |
| Profit Before Tax | £3,336 | £3,649 | £4,068 | £4,497 | £4,941 | £20,490 |
| Profit After Tax | £2,702 | £2,955 | £3,295 | £3,643 | £4,002 | £16,597 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £19,996 | £63,553 |
| Net Return | £9,102 | £9,483 | £16,612 | £20,955 | £23,998 | £80,150 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 5% | 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