Flat
SE25
1 bed
1 bath
Parry Road, London SE25
Initial Investment
£84,100First YearProfit From Rental Income
£6,269
↗ 7%After 5 Years
Change In Property Value
£34,160
↗ 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 | £11,100 | £11,322 | £11,605 | £11,895 | £12,193 | £58,115 |
| Total Expenses | £9,934 | £10,002 | £10,074 | £10,146 | £10,219 | £50,375 |
| Profit Before Tax | £1,166 | £1,320 | £1,531 | £1,749 | £1,974 | £7,740 |
| Profit After Tax | £944 | £1,069 | £1,241 | £1,416 | £1,599 | £6,269 |
| Change In Property Value | £3,440 | £3,509 | £7,158 | £9,305 | £10,748 | £34,160 |
| Net Return | £4,384 | £4,578 | £8,398 | £10,722 | £12,346 | £40,429 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change