Flat
SE3
2 beds
2 baths
Flat, Merlin Court, Tizzard Grove, London SE3
London, England · SE3
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£19,699
↗ 11%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
43%
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 | £34,224 | £34,737 | £35,606 | £36,496 | £37,591 | £178,654 |
| Total Expenses | £30,450 | £30,639 | £30,855 | £31,076 | £31,313 | £154,334 |
| Profit Before Tax | £3,774 | £4,098 | £4,751 | £5,420 | £6,278 | £24,320 |
| Profit After Tax | £3,057 | £3,319 | £3,848 | £4,390 | £5,085 | £19,699 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £3,062 | £3,325 | £14,448 | £23,312 | £30,264 | £74,410 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change