Flat
SE19
1 bed
1 bath
Auckland Road, South Norwood SE19
Initial Investment
£139,150First YearProfit From Rental Income
£18,511
↗ 13%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
52%
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 | £17,436 | £17,785 | £18,229 | £18,685 | £19,152 | £91,287 |
| Total Expenses | £13,556 | £13,616 | £13,684 | £13,754 | £13,824 | £68,434 |
| Profit Before Tax | £3,880 | £4,169 | £4,545 | £4,931 | £5,328 | £22,854 |
| Profit After Tax | £3,143 | £3,377 | £3,682 | £3,994 | £4,316 | £18,511 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £8,543 | £8,885 | £14,918 | £18,602 | £21,187 | £72,134 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change