Flat
SE5
3 beds
1 bath
Flaxman Road, London SE5
London, England · SE5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£29,781
↗ 19%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
51%
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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £24,423 | £24,527 | £24,658 | £24,793 | £24,945 | £123,346 |
| Profit Before Tax | £6,249 | £6,606 | £7,252 | £7,915 | £8,745 | £36,766 |
| Profit After Tax | £5,062 | £5,350 | £5,874 | £6,411 | £7,083 | £29,781 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,067 | £5,355 | £15,374 | £23,369 | £29,649 | £78,814 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change