Flat
SE25
1 bed
1 bath
Whitworth Road, London SE25
Initial Investment
£125,550First YearProfit From Rental Income
£10,657
↗ 8%After 5 Years
Change In Property Value
£49,651
↗ 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 | £15,600 | £15,912 | £16,310 | £16,718 | £17,135 | £81,675 |
| Total Expenses | £13,539 | £13,617 | £13,701 | £13,787 | £13,873 | £68,518 |
| Profit Before Tax | £2,061 | £2,295 | £2,608 | £2,930 | £3,262 | £13,157 |
| Profit After Tax | £1,670 | £1,859 | £2,113 | £2,373 | £2,643 | £10,657 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £6,670 | £6,959 | £12,517 | £15,899 | £18,264 | £60,308 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 6% | 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