Flat
SE25
1 bed
1 bath
Saxon Road, London SE25
Initial Investment
£125,550First YearProfit From Rental Income
£12,549
↗ 10%After 5 Years
Change In Property Value
£49,651
↗ 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 | £16,140 | £16,463 | £16,874 | £17,296 | £17,729 | £84,502 |
| Total Expenses | £13,633 | £13,713 | £13,800 | £13,888 | £13,976 | £69,009 |
| Profit Before Tax | £2,507 | £2,749 | £3,075 | £3,408 | £3,753 | £15,493 |
| Profit After Tax | £2,031 | £2,227 | £2,491 | £2,761 | £3,040 | £12,549 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £7,031 | £7,327 | £12,895 | £16,286 | £18,661 | £62,200 |
| 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