Flat
SE24
5 beds
3 baths
Railton Road, Herne Hill, London SE24
Initial Investment
£793,049First YearProfit From Rental Income
£62,189
↗ 8%After 5 Years
Change In Property Value
£218,464
↗ 20%After 5 Years
Return On Investment
35%
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 | £71,028 | £72,449 | £74,260 | £76,116 | £78,019 | £371,872 |
| Total Expenses | £58,347 | £58,664 | £59,009 | £59,361 | £59,713 | £295,095 |
| Profit Before Tax | £12,681 | £13,784 | £15,251 | £16,755 | £18,306 | £76,777 |
| Profit After Tax | £10,271 | £11,165 | £12,353 | £13,572 | £14,828 | £62,189 |
| Change In Property Value | £22,000 | £22,440 | £45,778 | £59,511 | £68,735 | £218,464 |
| Net Return | £32,271 | £33,605 | £58,131 | £73,083 | £83,563 | £280,653 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 11% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change