Flat
SE6
1 bed
1 bath
Darlington Court SE6
London, England · SE6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-1,181
↘ -2%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
32%
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 | £11,472 | £11,644 | £11,935 | £12,234 | £12,601 | £59,885 |
| Total Expenses | £12,074 | £12,137 | £12,209 | £12,283 | £12,362 | £61,066 |
| Profit Before Tax | £-602 | £-493 | £-274 | £-49 | £238 | £-1,181 |
| Profit After Tax | £-602 | £-493 | £-274 | £-49 | £238 | £-1,181 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £-600 | £-491 | £4,226 | £7,983 | £10,927 | £22,046 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change