Flat
SE23
1 bed
1 bath
Waldram Park Road, London SE23
Initial Investment
£142,550First YearProfit From Rental Income
£13,971
↗ 10%After 5 Years
Change In Property Value
£54,616
↗ 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 | £17,760 | £18,115 | £18,568 | £19,032 | £19,508 | £92,984 |
| Total Expenses | £14,963 | £15,050 | £15,145 | £15,241 | £15,337 | £75,736 |
| Profit Before Tax | £2,797 | £3,065 | £3,423 | £3,791 | £4,171 | £17,248 |
| Profit After Tax | £2,266 | £2,482 | £2,773 | £3,071 | £3,378 | £13,971 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £7,766 | £8,092 | £14,217 | £17,949 | £20,562 | £68,587 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 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