Flat
SE18
3 beds
1 bath
De Havilland Drive, London, Greater London SE18
Initial Investment
£176,549First YearProfit From Rental Income
£18,599
↗ 11%After 5 Years
Change In Property Value
£64,546
↗ 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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £17,188 | £17,281 | £17,381 | £17,484 | £17,587 | £86,922 |
| Profit Before Tax | £3,800 | £4,127 | £4,562 | £5,007 | £5,466 | £22,962 |
| Profit After Tax | £3,078 | £3,343 | £3,695 | £4,056 | £4,428 | £18,599 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £9,578 | £9,973 | £17,220 | £21,639 | £24,736 | £83,145 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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