Flat
SE28
3 beds
2 baths
Southlake Road, London SE28
Initial Investment
£403,062First YearProfit From Rental Income
£34,541
↗ 9%After 5 Years
Change In Property Value
£124,624
↗ 20%After 5 Years
Return On Investment
39%
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 | £40,512 | £41,322 | £42,355 | £43,414 | £44,500 | £212,103 |
| Total Expenses | £33,499 | £33,685 | £33,886 | £34,092 | £34,297 | £169,460 |
| Profit Before Tax | £7,013 | £7,637 | £8,469 | £9,322 | £10,202 | £42,644 |
| Profit After Tax | £5,680 | £6,186 | £6,860 | £7,551 | £8,264 | £34,541 |
| Change In Property Value | £12,550 | £12,801 | £26,114 | £33,948 | £39,210 | £124,624 |
| Net Return | £18,230 | £18,987 | £32,974 | £41,499 | £47,474 | £159,165 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change