Flat
SE3
3 beds
1 bath
Lawn Terrace, London SE3
London, England · SE3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£25,189
↗ 16%After 5 Years
Change In Property Value
£49,034
↗ 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 | £29,232 | £29,670 | £30,412 | £31,173 | £32,108 | £152,595 |
| Total Expenses | £24,069 | £24,166 | £24,289 | £24,416 | £24,558 | £121,497 |
| Profit Before Tax | £5,163 | £5,505 | £6,123 | £6,757 | £7,550 | £31,098 |
| Profit After Tax | £4,182 | £4,459 | £4,960 | £5,473 | £6,115 | £25,189 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,187 | £4,464 | £14,460 | £22,431 | £28,681 | £74,223 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change