Flat
SE25
1 bed
1 bath
Clifton Road, London SE25
Initial Investment
£104,150First YearProfit From Rental Income
£9,552
↗ 9%After 5 Years
Change In Property Value
£41,707
↗ 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 | £13,560 | £13,831 | £14,177 | £14,531 | £14,895 | £70,994 |
| Total Expenses | £11,688 | £11,761 | £11,838 | £11,918 | £11,997 | £59,201 |
| Profit Before Tax | £1,872 | £2,070 | £2,339 | £2,614 | £2,898 | £11,793 |
| Profit After Tax | £1,517 | £1,677 | £1,894 | £2,117 | £2,347 | £9,552 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £5,717 | £5,961 | £10,634 | £13,478 | £15,470 | £51,259 |
| 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