Flat
SE28
2 beds
1 bath
Troon Close, London SE28
Initial Investment
£194,799First YearProfit From Rental Income
£20,583
↗ 11%After 5 Years
Change In Property Value
£69,511
↗ 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 | £22,344 | £22,791 | £23,361 | £23,945 | £24,543 | £116,983 |
| Total Expenses | £18,121 | £18,211 | £18,311 | £18,414 | £18,516 | £91,573 |
| Profit Before Tax | £4,223 | £4,580 | £5,049 | £5,531 | £6,027 | £25,411 |
| Profit After Tax | £3,421 | £3,709 | £4,090 | £4,480 | £4,882 | £20,583 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £10,421 | £10,849 | £18,656 | £23,415 | £26,752 | £90,094 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 6% | 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