Flat
SE18
1 bed
1 bath
Calderwood Street, London SE18
Initial Investment
£85,600First YearProfit From Rental Income
£51,216
↗ 60%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
100%
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 | £24,000 | £24,480 | £25,092 | £25,719 | £26,362 | £125,654 |
| Total Expenses | £12,243 | £12,358 | £12,481 | £12,608 | £12,734 | £62,424 |
| Profit Before Tax | £11,757 | £12,122 | £12,611 | £13,112 | £13,628 | £63,230 |
| Profit After Tax | £9,523 | £9,819 | £10,215 | £10,620 | £11,039 | £51,216 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £13,023 | £13,389 | £17,497 | £20,088 | £21,974 | £85,972 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 60% |
| Total Net Return (%) | 15% | 16% | 20% | 23% | 26% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change