Flat
SE22
1 bed
1 bath
Melford Road, East Dulwich SE22
Initial Investment
£159,550First YearProfit From Rental Income
£17,643
↗ 11%After 5 Years
Change In Property Value
£59,581
↗ 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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £15,748 | £15,831 | £15,921 | £16,014 | £16,106 | £79,621 |
| Profit Before Tax | £3,620 | £3,924 | £4,328 | £4,742 | £5,168 | £21,782 |
| Profit After Tax | £2,932 | £3,179 | £3,506 | £3,841 | £4,186 | £17,643 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,932 | £9,299 | £15,990 | £20,071 | £22,932 | £77,224 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change