Flat
SE28
2 beds
2 baths
Pettacre Close, London SE28
Initial Investment
£173,150First YearProfit From Rental Income
£19,545
↗ 11%After 5 Years
Change In Property Value
£63,553
↗ 20%After 5 Years
Return On Investment
48%
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 | £20,664 | £21,077 | £21,604 | £22,144 | £22,698 | £108,188 |
| Total Expenses | £16,631 | £16,716 | £16,809 | £16,904 | £16,999 | £84,058 |
| Profit Before Tax | £4,033 | £4,362 | £4,796 | £5,241 | £5,699 | £24,130 |
| Profit After Tax | £3,266 | £3,533 | £3,884 | £4,245 | £4,616 | £19,545 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £19,996 | £63,553 |
| Net Return | £9,666 | £10,061 | £17,202 | £21,557 | £24,612 | £83,098 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change