Flat
SE23
1 bed
1 bath
Wood Vale, London SE23
Initial Investment
£125,549First YearProfit From Rental Income
£11,280
↗ 9%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
49%
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 | £16,140 | £16,463 | £16,874 | £17,296 | £17,729 | £84,502 |
| Total Expenses | £13,933 | £14,020 | £14,113 | £14,208 | £14,302 | £70,576 |
| Profit Before Tax | £2,207 | £2,443 | £2,761 | £3,088 | £3,426 | £13,926 |
| Profit After Tax | £1,788 | £1,979 | £2,237 | £2,502 | £2,775 | £11,280 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £6,788 | £7,078 | £12,641 | £16,027 | £18,397 | £60,931 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change