Flat
SE25
1 bed
1 bath
Chalfont Road, London SE25
Initial Investment
£159,550First YearProfit From Rental Income
£15,410
↗ 10%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
47%
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 | £16,276 | £16,371 | £16,473 | £16,577 | £16,681 | £82,378 |
| Profit Before Tax | £3,092 | £3,384 | £3,776 | £4,179 | £4,594 | £19,025 |
| Profit After Tax | £2,504 | £2,741 | £3,059 | £3,385 | £3,721 | £15,410 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,504 | £8,861 | £15,544 | £19,615 | £22,467 | £74,991 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change