Flat SE5 3 beds 1 bath

Flodden Road, London SE5

London, England · SE5

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£41,512

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£70,195

↗ 10%After 5 Years

Return On Investment

49%

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	£41,844	£42,472	£43,533	£44,622	£45,960	£218,431
Total Expenses	£33,163	£33,272	£33,421	£33,574	£33,751	£167,181
Profit Before Tax	£8,681	£9,199	£10,112	£11,048	£12,210	£51,250
Profit After Tax	£7,031	£7,452	£8,191	£8,949	£9,890	£41,512
Change In Property Value	£7	£7	£13,600	£24,276	£32,305	£70,195
Net Return	£7,038	£7,458	£21,791	£33,225	£42,195	£111,708
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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