Flat
SE20
2 beds
1 bath
High Street, London SE20
Initial Investment
£112,175First YearProfit From Rental Income
£9,223
↗ 8%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
48%
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 | £14,532 | £14,823 | £15,193 | £15,573 | £15,962 | £76,083 |
| Total Expenses | £12,765 | £12,849 | £12,937 | £13,028 | £13,117 | £64,696 |
| Profit Before Tax | £1,767 | £1,974 | £2,256 | £2,545 | £2,845 | £11,387 |
| Profit After Tax | £1,431 | £1,599 | £1,827 | £2,062 | £2,304 | £9,223 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £5,931 | £6,189 | £11,191 | £14,234 | £16,364 | £53,909 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change