Flat
SE22
1 bed
1 bath
Landcroft Road, London SE22
Initial Investment
£209,399First YearProfit From Rental Income
£27,591
↗ 13%After 5 Years
Change In Property Value
£73,483
↗ 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 | £23,892 | £24,370 | £24,979 | £25,604 | £26,244 | £125,088 |
| Total Expenses | £18,049 | £18,119 | £18,201 | £18,285 | £18,370 | £91,025 |
| Profit Before Tax | £5,843 | £6,251 | £6,778 | £7,318 | £7,874 | £34,063 |
| Profit After Tax | £4,733 | £5,063 | £5,490 | £5,928 | £6,378 | £27,591 |
| Change In Property Value | £7,400 | £7,548 | £15,398 | £20,017 | £23,120 | £73,483 |
| Net Return | £12,133 | £12,611 | £20,888 | £25,945 | £29,498 | £101,075 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change