Flat
SE25
1 bed
1 bath
Broster Gardens, London SE25
Initial Investment
£139,150First YearProfit From Rental Income
£17,224
↗ 12%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
51%
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 | £18,096 | £18,458 | £18,919 | £19,392 | £19,877 | £94,743 |
| Total Expenses | £14,522 | £14,604 | £14,693 | £14,784 | £14,875 | £73,479 |
| Profit Before Tax | £3,574 | £3,854 | £4,226 | £4,608 | £5,002 | £21,264 |
| Profit After Tax | £2,895 | £3,122 | £3,423 | £3,733 | £4,051 | £17,224 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £8,295 | £8,630 | £14,660 | £18,340 | £20,923 | £70,847 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change