Flat
SE3
2 beds
2 baths
Astell Road, Waterlily Court SE3
London, England · SE3
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£15,531
↗ 12%After 5 Years
Change In Property Value
£41,808
↗ 10%After 5 Years
Return On Investment
44%
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 | £26,148 | £26,540 | £27,204 | £27,884 | £28,720 | £136,496 |
| Total Expenses | £23,151 | £23,293 | £23,455 | £23,621 | £23,800 | £117,322 |
| Profit Before Tax | £2,997 | £3,247 | £3,748 | £4,262 | £4,920 | £19,174 |
| Profit After Tax | £2,427 | £2,630 | £3,036 | £3,452 | £3,985 | £15,531 |
| Change In Property Value | £4 | £4 | £8,100 | £14,459 | £19,241 | £41,808 |
| Net Return | £2,431 | £2,634 | £11,136 | £17,911 | £23,226 | £57,339 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change