Flat
SE2
1 bed
1 bath
Woodbrook Road, London SE2
London, England · SE2
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£15,595
↗ 20%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
54%
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 | £17,088 | £17,344 | £17,778 | £18,222 | £18,769 | £89,202 |
| Total Expenses | £13,826 | £13,898 | £13,984 | £14,072 | £14,170 | £69,949 |
| Profit Before Tax | £3,262 | £3,447 | £3,794 | £4,150 | £4,600 | £19,253 |
| Profit After Tax | £2,642 | £2,792 | £3,073 | £3,362 | £3,726 | £15,595 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £2,645 | £2,794 | £8,173 | £12,465 | £15,840 | £41,918 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change