Flat
SE2
5 beds
2 baths
Mcleod Road, London SE2
London, England · SE2
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£55,845
↗ 19%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
50%
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 | £53,844 | £54,652 | £56,018 | £57,418 | £59,141 | £281,073 |
| Total Expenses | £42,100 | £42,227 | £42,406 | £42,590 | £42,805 | £212,129 |
| Profit Before Tax | £11,744 | £12,425 | £13,612 | £14,828 | £16,336 | £68,944 |
| Profit After Tax | £9,513 | £10,064 | £11,025 | £12,011 | £13,232 | £55,845 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £9,521 | £10,073 | £28,526 | £43,249 | £54,801 | £146,170 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change