Flat
SE5
2 beds
1 bath
Church Mead, Camberwell Road, Camberwell, London SE5
London, England · SE5
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£14,199
↗ 11%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
44%
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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £22,493 | £22,635 | £22,795 | £22,959 | £23,136 | £114,018 |
| Profit Before Tax | £2,707 | £2,943 | £3,422 | £3,913 | £4,543 | £17,529 |
| Profit After Tax | £2,192 | £2,384 | £2,772 | £3,170 | £3,680 | £14,199 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £2,196 | £2,388 | £10,572 | £17,093 | £22,208 | £54,458 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change