Flat
SE25
3 beds
1 bath
Portland Road, London SE25
Initial Investment
£159,550First YearProfit From Rental Income
£19,373
↗ 12%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
49%
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 | £19,368 | £19,755 | £20,249 | £20,755 | £21,274 | £101,402 |
| Total Expenses | £15,339 | £15,413 | £15,494 | £15,578 | £15,662 | £77,485 |
| Profit Before Tax | £4,029 | £4,343 | £4,755 | £5,178 | £5,613 | £23,917 |
| Profit After Tax | £3,263 | £3,518 | £3,852 | £4,194 | £4,546 | £19,373 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £9,263 | £9,638 | £16,336 | £20,424 | £23,292 | £78,954 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change