Flat
SE25
1 bed
1 bath
Selhurst Road, London SE25
Initial Investment
£125,550First YearProfit From Rental Income
£13,636
↗ 11%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 | £13,376 | £13,450 | £13,531 | £13,614 | £13,696 | £67,667 |
| Profit Before Tax | £2,764 | £3,012 | £3,343 | £3,682 | £4,032 | £16,835 |
| Profit After Tax | £2,239 | £2,440 | £2,708 | £2,983 | £3,266 | £13,636 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £7,239 | £7,540 | £13,112 | £16,508 | £18,888 | £63,287 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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