Flat
SE3
1 bed
1 bath
Astell Road, Waterlily Court SE3
London, England · SE3
View property listing
Initial Investment
£128,496First YearProfit From Rental Income
£20,081
↗ 16%After 5 Years
Change In Property Value
£41,290
↗ 10%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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £21,743 | £21,857 | £21,994 | £22,133 | £22,286 | £110,013 |
| Profit Before Tax | £4,081 | £4,354 | £4,873 | £5,405 | £6,079 | £24,792 |
| Profit After Tax | £3,306 | £3,527 | £3,947 | £4,378 | £4,924 | £20,081 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,290 |
| Net Return | £3,310 | £3,531 | £11,947 | £18,658 | £23,926 | £61,372 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change