Flat
SE25
1 bed
1 bath
Sangley Road, South Norwood SE25
Initial Investment
£114,850First YearProfit From Rental Income
£15,092
↗ 13%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
53%
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 | £14,856 | £15,153 | £15,532 | £15,920 | £16,318 | £77,780 |
| Total Expenses | £11,711 | £11,766 | £11,827 | £11,890 | £11,954 | £59,148 |
| Profit Before Tax | £3,145 | £3,387 | £3,705 | £4,030 | £4,365 | £18,632 |
| Profit After Tax | £2,548 | £2,744 | £3,001 | £3,264 | £3,535 | £15,092 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £7,148 | £7,436 | £12,572 | £15,707 | £17,907 | £60,770 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change