Flat
SE28
3 beds
2 baths
Southlake Road, London SE28
Initial Investment
£381,544First YearProfit From Rental Income
£32,896
↗ 9%After 5 Years
Change In Property Value
£118,963
↗ 20%After 5 Years
Return On Investment
40%
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 | £38,676 | £39,450 | £40,436 | £41,447 | £42,483 | £202,491 |
| Total Expenses | £32,000 | £32,178 | £32,370 | £32,567 | £32,764 | £161,879 |
| Profit Before Tax | £6,676 | £7,272 | £8,066 | £8,880 | £9,719 | £40,612 |
| Profit After Tax | £5,408 | £5,890 | £6,533 | £7,192 | £7,872 | £32,896 |
| Change In Property Value | £11,980 | £12,220 | £24,928 | £32,406 | £37,429 | £118,963 |
| Net Return | £17,388 | £18,110 | £31,461 | £39,599 | £45,302 | £151,859 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change