Flat
SE28
3 beds
2 baths
Ridge Close, London SE28
Initial Investment
£325,674First YearProfit From Rental Income
£30,478
↗ 9%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
41%
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 | £32,304 | £32,950 | £33,774 | £34,618 | £35,484 | £169,130 |
| Total Expenses | £26,060 | £26,170 | £26,296 | £26,424 | £26,553 | £131,503 |
| Profit Before Tax | £6,244 | £6,780 | £7,478 | £8,194 | £8,930 | £37,627 |
| Profit After Tax | £5,058 | £5,492 | £6,057 | £6,637 | £7,234 | £30,478 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £15,558 | £16,202 | £27,906 | £35,040 | £40,039 | £134,744 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 12% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change