Flat
SE5
3 beds
1 bath
Stanswood Gardens, London SE5
London, England · SE5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£17,960
↗ 13%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
45%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £23,906 | £24,046 | £24,208 | £24,374 | £24,554 | £121,089 |
| Profit Before Tax | £3,538 | £3,809 | £4,344 | £4,892 | £5,590 | £22,173 |
| Profit After Tax | £2,866 | £3,086 | £3,518 | £3,962 | £4,528 | £17,960 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,870 | £3,090 | £12,019 | £19,135 | £24,719 | £61,832 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change