Flat
SE28
1 bed
1 bath
Woolf Close, London SE28
Initial Investment
£90,775First YearProfit From Rental Income
£7,386
↗ 8%After 5 Years
Change In Property Value
£36,742
↗ 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 | £11,940 | £12,179 | £12,483 | £12,795 | £13,115 | £62,513 |
| Total Expenses | £10,534 | £10,604 | £10,677 | £10,752 | £10,827 | £53,394 |
| Profit Before Tax | £1,406 | £1,575 | £1,806 | £2,043 | £2,288 | £9,119 |
| Profit After Tax | £1,139 | £1,276 | £1,463 | £1,655 | £1,854 | £7,386 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £4,839 | £5,050 | £9,162 | £11,664 | £13,414 | £44,128 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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