Flat
SE24
6 beds
4 baths
Wingmore Road, Herne Hill SE24
Initial Investment
£838,049First YearProfit From Rental Income
£76,842
↗ 9%After 5 Years
Change In Property Value
£228,394
↗ 20%After 5 Years
Return On Investment
36%
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 | £70,764 | £72,179 | £73,984 | £75,833 | £77,729 | £370,490 |
| Total Expenses | £54,703 | £54,890 | £55,114 | £55,342 | £55,575 | £275,623 |
| Profit Before Tax | £16,061 | £17,289 | £18,870 | £20,491 | £22,155 | £94,866 |
| Profit After Tax | £13,010 | £14,004 | £15,285 | £16,598 | £17,945 | £76,842 |
| Change In Property Value | £23,000 | £23,460 | £47,858 | £62,216 | £71,859 | £228,394 |
| Net Return | £36,010 | £37,464 | £63,143 | £78,814 | £89,805 | £305,235 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 4% | 8% | 9% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change