Flat
SE24
4 beds
1 bath
Mayall Road, London SE24
Initial Investment
£658,049First YearProfit From Rental Income
£62,033
↗ 9%After 5 Years
Change In Property Value
£188,673
↗ 20%After 5 Years
Return On Investment
38%
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 | £58,464 | £59,633 | £61,124 | £62,652 | £64,219 | £306,092 |
| Total Expenses | £45,538 | £45,701 | £45,893 | £46,089 | £46,289 | £229,509 |
| Profit Before Tax | £12,926 | £13,933 | £15,231 | £16,563 | £17,930 | £76,583 |
| Profit After Tax | £10,470 | £11,285 | £12,338 | £13,416 | £14,523 | £62,033 |
| Change In Property Value | £19,000 | £19,380 | £39,535 | £51,396 | £59,362 | £188,673 |
| Net Return | £29,470 | £30,665 | £51,873 | £64,812 | £73,885 | £250,706 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 5% | 8% | 10% | 11% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change