Flat
SE5
1 bed
1 bath
Ivanhoe Road, Camberwell SE5
London, England · SE5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£33,756
↗ 22%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
53%
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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £23,483 | £23,565 | £23,677 | £23,791 | £23,922 | £118,437 |
| Profit Before Tax | £7,189 | £7,567 | £8,234 | £8,917 | £9,767 | £41,675 |
| Profit After Tax | £5,823 | £6,129 | £6,669 | £7,223 | £7,911 | £33,756 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,828 | £6,134 | £16,170 | £24,181 | £30,477 | £82,790 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change