Flat
SE25
1 bed
1 bath
Selhurst Road, London SE25
Initial Investment
£114,850First YearProfit From Rental Income
£11,285
↗ 10%After 5 Years
Change In Property Value
£45,679
↗ 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 | £14,856 | £15,153 | £15,532 | £15,920 | £16,318 | £77,780 |
| Total Expenses | £12,611 | £12,687 | £12,767 | £12,850 | £12,933 | £63,847 |
| Profit Before Tax | £2,245 | £2,467 | £2,765 | £3,070 | £3,386 | £13,932 |
| Profit After Tax | £1,819 | £1,998 | £2,239 | £2,487 | £2,742 | £11,285 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £6,419 | £6,690 | £11,811 | £14,930 | £17,114 | £56,964 |
| 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