Flat
SE25
1 bed
1 bath
Doyle Road, South Norwood SE25
Initial Investment
£98,800First YearProfit From Rental Income
£8,686
↗ 9%After 5 Years
Change In Property Value
£39,721
↗ 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 | £12,912 | £13,170 | £13,499 | £13,837 | £14,183 | £67,602 |
| Total Expenses | £11,226 | £11,298 | £11,374 | £11,452 | £11,529 | £56,878 |
| Profit Before Tax | £1,686 | £1,872 | £2,126 | £2,385 | £2,654 | £10,723 |
| Profit After Tax | £1,365 | £1,516 | £1,722 | £1,932 | £2,150 | £8,686 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £5,365 | £5,596 | £10,045 | £12,752 | £14,647 | £48,406 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 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