Flat
SE25
1 bed
1 bath
Albert Road, London SE25
Initial Investment
£80,600First YearProfit From Rental Income
£5,699
↗ 7%After 5 Years
Change In Property Value
£32,770
↗ 20%After 5 Years
Return On Investment
48%
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 | £10,656 | £10,869 | £11,141 | £11,419 | £11,705 | £55,790 |
| Total Expenses | £9,612 | £9,679 | £9,749 | £9,821 | £9,892 | £48,754 |
| Profit Before Tax | £1,044 | £1,190 | £1,391 | £1,598 | £1,813 | £7,036 |
| Profit After Tax | £846 | £964 | £1,127 | £1,295 | £1,468 | £5,699 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £10,310 | £32,770 |
| Net Return | £4,146 | £4,330 | £7,994 | £10,221 | £11,778 | £38,469 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change