Flat
SE3
2 beds
1 bath
Astell Road, Waterlily Court SE3
London, England · SE3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£32,880
↗ 18%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
50%
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 | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £28,651 | £28,780 | £28,940 | £29,105 | £29,288 | £144,764 |
| Profit Before Tax | £6,857 | £7,261 | £8,001 | £8,761 | £9,713 | £40,593 |
| Profit After Tax | £5,554 | £5,881 | £6,481 | £7,096 | £7,868 | £32,880 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £5,560 | £5,887 | £17,481 | £26,731 | £33,997 | £89,656 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change