Flat SE4 1 bed 1 bath

Endwell Road, London SE4

London, England · SE4

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£10,676

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£14,033	£14,114	£14,209	£14,306	£14,411	£71,073
Profit Before Tax	£2,107	£2,268	£2,583	£2,905	£3,317	£13,180
Profit After Tax	£1,707	£1,837	£2,092	£2,353	£2,687	£10,676
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£1,709	£1,839	£7,092	£11,279	£14,564	£36,483
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change