Flat
SE3
2 beds
1 bath
Bombardier House, London SE3
London, England · SE3
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£22,369
↗ 14%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
46%
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 | £30,996 | £31,461 | £32,247 | £33,054 | £34,045 | £161,803 |
| Total Expenses | £26,508 | £26,654 | £26,827 | £27,003 | £27,195 | £134,188 |
| Profit Before Tax | £4,488 | £4,806 | £5,421 | £6,050 | £6,850 | £27,616 |
| Profit After Tax | £3,636 | £3,893 | £4,391 | £4,901 | £5,548 | £22,369 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £3,640 | £3,898 | £13,991 | £22,037 | £28,352 | £71,918 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change