Flat
SE21
1 bed
1 bath
Rosendale Road, Dulwich SE21
Initial Investment
£125,550First YearProfit From Rental Income
£8,023
↗ 6%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
46%
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 | £16,140 | £16,463 | £16,874 | £17,296 | £17,729 | £84,502 |
| Total Expenses | £14,703 | £14,808 | £14,917 | £15,029 | £15,140 | £74,597 |
| Profit Before Tax | £1,437 | £1,655 | £1,957 | £2,267 | £2,589 | £9,905 |
| Profit After Tax | £1,164 | £1,340 | £1,585 | £1,837 | £2,097 | £8,023 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £6,164 | £6,440 | £11,989 | £15,362 | £17,719 | £57,674 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change