Flat
SE23
2 beds
1 bath
Deans Gate Close, London SE23
Initial Investment
£159,550First YearProfit From Rental Income
£14,471
↗ 9%After 5 Years
Change In Property Value
£59,581
↗ 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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £16,498 | £16,598 | £16,705 | £16,814 | £16,922 | £83,537 |
| Profit Before Tax | £2,870 | £3,157 | £3,545 | £3,942 | £4,352 | £17,865 |
| Profit After Tax | £2,324 | £2,557 | £2,871 | £3,193 | £3,525 | £14,471 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,324 | £8,677 | £15,356 | £19,423 | £22,271 | £74,052 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| 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