Flat
SE23
0 beds
1 bath
Paxton Road, London SE23
Initial Investment
£93,450First YearProfit From Rental Income
£5,552
↗ 6%After 5 Years
Change In Property Value
£37,735
↗ 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 | £12,264 | £12,509 | £12,822 | £13,143 | £13,471 | £64,209 |
| Total Expenses | £11,301 | £11,384 | £11,469 | £11,557 | £11,644 | £57,354 |
| Profit Before Tax | £963 | £1,126 | £1,353 | £1,586 | £1,827 | £6,855 |
| Profit After Tax | £780 | £912 | £1,096 | £1,284 | £1,480 | £5,552 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £4,580 | £4,788 | £9,003 | £11,564 | £13,352 | £43,287 |
| 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