Flat
SE4
4 beds
2 baths
Reservoir Road, Telegraph Hill SE4
London, England · SE4
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£4,763
↗ 2%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
32%
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 | £42,552 | £43,190 | £44,270 | £45,377 | £46,738 | £222,127 |
| Total Expenses | £42,955 | £43,064 | £43,215 | £43,370 | £43,549 | £216,153 |
| Profit Before Tax | £-403 | £126 | £1,055 | £2,007 | £3,189 | £5,974 |
| Profit After Tax | £-403 | £102 | £854 | £1,626 | £2,583 | £4,763 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £-393 | £111 | £19,355 | £34,649 | £46,528 | £100,249 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change