Flat
SE2
3 beds
1 bath
Wolvercote Road, London SE2
London, England · SE2
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£1,247
↗ 1%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
34%
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 | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £16,743 | £16,814 | £16,898 | £16,985 | £17,081 | £84,520 |
| Profit Before Tax | £-243 | £-66 | £268 | £610 | £1,043 | £1,612 |
| Profit After Tax | £-243 | £-66 | £217 | £494 | £845 | £1,247 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £-239 | £-63 | £6,817 | £12,276 | £16,522 | £35,312 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change