Flat
SE6
2 beds
1 bath
Adenmore Road, London SE6
London, England · SE6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£17,043
↗ 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 | £20,812 | £20,929 | £21,066 | £21,206 | £21,358 | £105,370 |
| Profit Before Tax | £3,404 | £3,650 | £4,128 | £4,618 | £5,240 | £21,041 |
| Profit After Tax | £2,757 | £2,957 | £3,344 | £3,740 | £4,245 | £17,043 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,761 | £2,961 | £10,844 | £17,128 | £22,060 | £55,754 |
| 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