Flat
SE23
1 bed
1 bath
Dartmouth Road, Forest Hill SE23
Initial Investment
£156,150First YearProfit From Rental Income
£21,900
↗ 14%After 5 Years
Change In Property Value
£58,588
↗ 20%After 5 Years
Return On Investment
52%
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 | £19,044 | £19,425 | £19,911 | £20,408 | £20,918 | £99,706 |
| Total Expenses | £14,409 | £14,465 | £14,531 | £14,598 | £14,666 | £72,669 |
| Profit Before Tax | £4,635 | £4,960 | £5,380 | £5,810 | £6,252 | £27,038 |
| Profit After Tax | £3,755 | £4,017 | £4,358 | £4,706 | £5,064 | £21,900 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £18,433 | £58,588 |
| Net Return | £9,655 | £10,035 | £16,634 | £20,666 | £23,498 | £80,488 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change