Flat
SE19
1 bed
1 bath
Rushden Close, London SE19
Initial Investment
£213,049First YearProfit From Rental Income
£25,106
↗ 12%After 5 Years
Change In Property Value
£74,476
↗ 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 | £24,216 | £24,700 | £25,318 | £25,951 | £26,600 | £126,784 |
| Total Expenses | £18,970 | £19,057 | £19,154 | £19,254 | £19,355 | £95,789 |
| Profit Before Tax | £5,246 | £5,644 | £6,164 | £6,697 | £7,245 | £30,995 |
| Profit After Tax | £4,249 | £4,571 | £4,993 | £5,424 | £5,868 | £25,106 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £11,749 | £12,221 | £20,599 | £25,712 | £29,301 | £99,582 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 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