Flat
SE5
4 beds
2 baths
Bethwin Road, London, London SE5
London, England · SE5
View property listing
Initial Investment
£280,750First YearProfit From Rental Income
£52,911
↗ 19%After 5 Years
Change In Property Value
£86,196
↗ 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 | £51,384 | £52,155 | £53,459 | £54,795 | £56,439 | £268,231 |
| Total Expenses | £40,267 | £40,390 | £40,563 | £40,741 | £40,948 | £202,910 |
| Profit Before Tax | £11,117 | £11,765 | £12,895 | £14,054 | £15,491 | £65,322 |
| Profit After Tax | £9,005 | £9,529 | £10,445 | £11,384 | £12,548 | £52,911 |
| Change In Property Value | £8 | £8 | £16,700 | £29,810 | £39,669 | £86,196 |
| Net Return | £9,013 | £9,538 | £27,145 | £41,194 | £52,216 | £139,107 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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