Flat
SE5
1 bed
1 bath
Linwood Close, Peckham SE5
London, England · SE5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£13,669
↗ 16%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
50%
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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £14,987 | £15,066 | £15,161 | £15,257 | £15,363 | £75,834 |
| Profit Before Tax | £2,773 | £2,960 | £3,316 | £3,682 | £4,144 | £16,876 |
| Profit After Tax | £2,246 | £2,398 | £2,686 | £2,982 | £3,357 | £13,669 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,249 | £2,401 | £8,186 | £12,800 | £16,421 | £42,057 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change