Flat
SE19
2 beds
1 bath
The Woodlands, London SE19
Initial Investment
£142,550First YearProfit From Rental Income
£23,698
↗ 17%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
55%
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 | £21,000 | £21,420 | £21,955 | £22,504 | £23,067 | £109,947 |
| Total Expenses | £15,911 | £16,019 | £16,135 | £16,254 | £16,372 | £80,691 |
| Profit Before Tax | £5,089 | £5,401 | £5,820 | £6,251 | £6,695 | £29,256 |
| Profit After Tax | £4,122 | £4,375 | £4,714 | £5,063 | £5,423 | £23,698 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £9,622 | £9,985 | £16,159 | £19,941 | £22,607 | £78,313 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change