Flat
SE5
1 bed
1 bath
Marianne Close, London SE5
London, England · SE5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£17,094
↗ 14%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
47%
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 | £20,800 | £20,917 | £21,053 | £21,193 | £21,345 | £105,307 |
| Profit Before Tax | £3,416 | £3,663 | £4,141 | £4,631 | £5,253 | £21,103 |
| Profit After Tax | £2,767 | £2,967 | £3,354 | £3,751 | £4,255 | £17,094 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,771 | £2,971 | £10,854 | £17,139 | £22,070 | £55,804 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change