Flat
SE26
1 bed
1 bath
Thorpe Close, Silverdale, Lewisham, London, Greater London SE26
Initial Investment
£159,550First YearProfit From Rental Income
£13,875
↗ 9%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
46%
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 | £16,639 | £16,742 | £16,852 | £16,964 | £17,076 | £84,273 |
| Profit Before Tax | £2,729 | £3,013 | £3,397 | £3,791 | £4,199 | £17,129 |
| Profit After Tax | £2,210 | £2,440 | £2,752 | £3,071 | £3,401 | £13,875 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £8,210 | £8,560 | £15,237 | £19,301 | £22,147 | £73,456 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change