Flat
SE22
1 bed
1 bath
East Dulwich Road, London SE22
Initial Investment
£213,049First YearProfit From Rental Income
£24,658
↗ 12%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
47%
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 | £24,216 | £24,700 | £25,318 | £25,951 | £26,600 | £126,784 |
| Total Expenses | £19,076 | £19,165 | £19,265 | £19,367 | £19,470 | £96,343 |
| Profit Before Tax | £5,140 | £5,535 | £6,053 | £6,584 | £7,130 | £30,442 |
| Profit After Tax | £4,164 | £4,484 | £4,903 | £5,333 | £5,775 | £24,658 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £11,664 | £12,134 | £20,509 | £25,621 | £29,207 | £99,134 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change