Flat
SE23
3 beds
1 bath
Sunderland Road, London SE23
Initial Investment
£180,199First YearProfit From Rental Income
£17,189
↗ 10%After 5 Years
Change In Property Value
£65,539
↗ 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 | £21,312 | £21,738 | £22,282 | £22,839 | £23,410 | £111,580 |
| Total Expenses | £17,855 | £17,958 | £18,069 | £18,182 | £18,296 | £90,360 |
| Profit Before Tax | £3,457 | £3,780 | £4,213 | £4,656 | £5,114 | £21,220 |
| Profit After Tax | £2,800 | £3,062 | £3,412 | £3,772 | £4,142 | £17,189 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £20,621 | £65,539 |
| Net Return | £9,400 | £9,794 | £17,146 | £21,625 | £24,763 | £82,728 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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