Flat
SE18
2 beds
1 bath
Red Lion Lane, London SE18
Initial Investment
£137,450First YearProfit From Rental Income
£13,505
↗ 10%After 5 Years
Change In Property Value
£53,126
↗ 20%After 5 Years
Return On Investment
48%
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 | £17,268 | £17,613 | £18,054 | £18,505 | £18,968 | £90,408 |
| Total Expenses | £14,567 | £14,653 | £14,744 | £14,838 | £14,932 | £73,735 |
| Profit Before Tax | £2,701 | £2,961 | £3,309 | £3,667 | £4,035 | £16,673 |
| Profit After Tax | £2,188 | £2,398 | £2,680 | £2,970 | £3,269 | £13,505 |
| Change In Property Value | £5,350 | £5,457 | £11,132 | £14,472 | £16,715 | £53,126 |
| Net Return | £7,538 | £7,855 | £13,813 | £17,442 | £19,984 | £66,632 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change