Flat
SE18
1 bed
1 bath
Matchless Drive, London SE18
Initial Investment
£85,600First YearProfit From Rental Income
£16,092
↗ 19%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
59%
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 | £13,800 | £14,076 | £14,428 | £14,789 | £15,158 | £72,251 |
| Total Expenses | £10,323 | £10,397 | £10,475 | £10,555 | £10,634 | £52,384 |
| Profit Before Tax | £3,477 | £3,679 | £3,953 | £4,234 | £4,524 | £19,867 |
| Profit After Tax | £2,816 | £2,980 | £3,202 | £3,429 | £3,664 | £16,092 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £6,316 | £6,550 | £10,485 | £12,897 | £14,599 | £50,848 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change