Flat
SE3
1 bed
1 bath
Casterbridge Road, London SE3
London, England · SE3
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£14,471
↗ 17%After 5 Years
Change In Property Value
£27,867
↗ 10%After 5 Years
Return On Investment
51%
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 | £17,424 | £17,685 | £18,127 | £18,581 | £19,138 | £90,956 |
| Total Expenses | £14,453 | £14,525 | £14,612 | £14,701 | £14,800 | £73,090 |
| Profit Before Tax | £2,971 | £3,161 | £3,516 | £3,880 | £4,339 | £17,865 |
| Profit After Tax | £2,407 | £2,560 | £2,848 | £3,142 | £3,514 | £14,471 |
| Change In Property Value | £3 | £3 | £5,399 | £9,637 | £12,825 | £27,867 |
| Net Return | £2,409 | £2,563 | £8,247 | £12,780 | £16,339 | £42,338 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change