Flat
SE28
2 beds
1 bath
Woburn Close, London SE28
Initial Investment
£106,825First YearProfit From Rental Income
£9,985
↗ 9%After 5 Years
Change In Property Value
£42,700
↗ 20%After 5 Years
Return On Investment
49%
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 | £13,884 | £14,162 | £14,516 | £14,879 | £15,251 | £72,691 |
| Total Expenses | £11,919 | £11,992 | £12,071 | £12,151 | £12,231 | £60,363 |
| Profit Before Tax | £1,965 | £2,169 | £2,445 | £2,728 | £3,020 | £12,328 |
| Profit After Tax | £1,592 | £1,757 | £1,981 | £2,210 | £2,446 | £9,985 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £13,435 | £42,700 |
| Net Return | £5,892 | £6,143 | £10,928 | £13,841 | £15,881 | £52,685 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change