Flat
SE28
2 beds
2 baths
Southlake Road, London SE28
Initial Investment
£276,599First YearProfit From Rental Income
£24,766
↗ 9%After 5 Years
Change In Property Value
£91,357
↗ 20%After 5 Years
Return On Investment
42%
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 | £29,700 | £30,294 | £31,051 | £31,828 | £32,623 | £155,496 |
| Total Expenses | £24,691 | £24,830 | £24,980 | £25,134 | £25,287 | £124,921 |
| Profit Before Tax | £5,010 | £5,464 | £6,071 | £6,694 | £7,336 | £30,575 |
| Profit After Tax | £4,058 | £4,426 | £4,918 | £5,422 | £5,942 | £24,766 |
| Change In Property Value | £9,200 | £9,384 | £19,143 | £24,886 | £28,744 | £91,357 |
| Net Return | £13,258 | £13,810 | £24,061 | £30,308 | £34,686 | £116,123 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 5% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change