Flat
SE4
3 beds
1 bath
Kentwell Close, Turnham Road, London SE4
London, England · SE4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£24,791
↗ 21%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
53%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £18,980 | £19,055 | £19,152 | £19,252 | £19,365 | £95,804 |
| Profit Before Tax | £5,236 | £5,525 | £6,041 | £6,572 | £7,233 | £30,607 |
| Profit After Tax | £4,241 | £4,475 | £4,894 | £5,323 | £5,859 | £24,791 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,245 | £4,479 | £12,394 | £18,711 | £23,674 | £63,502 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change