Flat
SE3
2 beds
1 bath
St. Johns Park, London SE3
London, England · SE3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£48,283
↗ 23%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
54%
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 | £40,356 | £40,961 | £41,985 | £43,035 | £44,326 | £210,664 |
| Total Expenses | £29,982 | £30,069 | £30,197 | £30,327 | £30,480 | £151,056 |
| Profit Before Tax | £10,374 | £10,892 | £11,789 | £12,708 | £13,846 | £59,608 |
| Profit After Tax | £8,403 | £8,822 | £9,549 | £10,294 | £11,215 | £48,283 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £8,409 | £8,829 | £22,049 | £32,607 | £40,907 | £112,800 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change