Flat
SE2
1 bed
1 bath
Southmere, Harrow Manorway SE2
London, England · SE2
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£18,664
↗ 16%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
49%
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 | £23,244 | £23,593 | £24,182 | £24,787 | £25,531 | £121,337 |
| Total Expenses | £19,431 | £19,531 | £19,651 | £19,773 | £19,908 | £98,295 |
| Profit Before Tax | £3,813 | £4,061 | £4,532 | £5,014 | £5,623 | £23,042 |
| Profit After Tax | £3,088 | £3,290 | £3,671 | £4,061 | £4,554 | £18,664 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £3,092 | £3,293 | £10,871 | £16,913 | £21,657 | £55,826 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change