Flat
SE2
2 beds
1 bath
Hurst Lane, London SE2
London, England · SE2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£14,272
↗ 17%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
51%
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 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £14,512 | £14,585 | £14,674 | £14,764 | £14,864 | £73,399 |
| Profit Before Tax | £2,924 | £3,112 | £3,466 | £3,829 | £4,287 | £17,619 |
| Profit After Tax | £2,369 | £2,521 | £2,808 | £3,102 | £3,473 | £14,272 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,371 | £2,524 | £8,208 | £12,741 | £16,300 | £42,143 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change