Flat
SE26
1 bed
1 bath
Kirkdale, London SE26
Initial Investment
£125,550First YearProfit From Rental Income
£17,248
↗ 14%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
53%
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 | £16,140 | £16,463 | £16,874 | £17,296 | £17,729 | £84,502 |
| Total Expenses | £12,522 | £12,577 | £12,639 | £12,703 | £12,767 | £63,208 |
| Profit Before Tax | £3,618 | £3,886 | £4,235 | £4,593 | £4,961 | £21,294 |
| Profit After Tax | £2,931 | £3,148 | £3,430 | £3,720 | £4,019 | £17,248 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £7,931 | £8,248 | £13,834 | £17,246 | £19,640 | £66,899 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change