Flat
SE25
1 bed
1 bath
Parry Road, London SE25
Initial Investment
£120,200First YearProfit From Rental Income
£11,894
↗ 10%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
50%
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 | £15,492 | £15,802 | £16,197 | £16,602 | £17,017 | £81,109 |
| Total Expenses | £13,121 | £13,199 | £13,283 | £13,368 | £13,454 | £66,425 |
| Profit Before Tax | £2,371 | £2,603 | £2,914 | £3,233 | £3,563 | £14,684 |
| Profit After Tax | £1,920 | £2,108 | £2,360 | £2,619 | £2,886 | £11,894 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,720 | £7,004 | £12,348 | £15,603 | £17,883 | £59,559 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change