Flat
SE23
1 bed
1 bath
Wood Vale, Forest Hill SE23
Initial Investment
£112,175First YearProfit From Rental Income
£8,737
↗ 8%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
48%
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 | £14,532 | £14,823 | £15,193 | £15,573 | £15,962 | £76,083 |
| Total Expenses | £12,880 | £12,967 | £13,057 | £13,150 | £13,242 | £65,297 |
| Profit Before Tax | £1,652 | £1,856 | £2,136 | £2,423 | £2,720 | £10,786 |
| Profit After Tax | £1,338 | £1,503 | £1,730 | £1,962 | £2,203 | £8,737 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £5,838 | £6,093 | £11,094 | £14,135 | £16,263 | £53,423 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change