Flat
SE18
2 beds
1 bath
Plumstead Road, London SE18
Initial Investment
£152,070First YearProfit From Rental Income
£14,775
↗ 10%After 5 Years
Change In Property Value
£57,396
↗ 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 | £18,660 | £19,033 | £19,509 | £19,997 | £20,497 | £97,696 |
| Total Expenses | £15,698 | £15,790 | £15,888 | £15,989 | £16,089 | £79,454 |
| Profit Before Tax | £2,962 | £3,243 | £3,621 | £4,008 | £4,407 | £18,241 |
| Profit After Tax | £2,399 | £2,627 | £2,933 | £3,246 | £3,570 | £14,775 |
| Change In Property Value | £5,780 | £5,896 | £12,027 | £15,635 | £18,059 | £57,396 |
| Net Return | £8,179 | £8,523 | £14,960 | £18,881 | £21,629 | £72,172 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change