Flat
SE20
1 bed
1 bath
Howard Road, London SE20
Initial Investment
£142,550First YearProfit From Rental Income
£19,579
↗ 14%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
52%
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 | £17,760 | £18,115 | £18,568 | £19,032 | £19,508 | £92,984 |
| Total Expenses | £13,637 | £13,694 | £13,760 | £13,827 | £13,895 | £68,812 |
| Profit Before Tax | £4,123 | £4,421 | £4,808 | £5,205 | £5,613 | £24,172 |
| Profit After Tax | £3,340 | £3,581 | £3,895 | £4,216 | £4,547 | £19,579 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £8,840 | £9,191 | £15,339 | £19,094 | £21,731 | £74,195 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change