Flat
SE2
2 beds
1 bath
Southmere, Harrow Manorway SE2
London, England · SE2
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£25,604
↗ 16%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
48%
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 | £30,996 | £31,461 | £32,247 | £33,054 | £34,045 | £161,803 |
| Total Expenses | £25,743 | £25,872 | £26,028 | £26,187 | £26,363 | £130,193 |
| Profit Before Tax | £5,253 | £5,589 | £6,220 | £6,866 | £7,682 | £31,610 |
| Profit After Tax | £4,255 | £4,527 | £5,038 | £5,562 | £6,222 | £25,604 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £4,260 | £4,532 | £14,638 | £22,698 | £29,026 | £75,154 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change