Flat
SE6
1 bed
1 bath
Catford Hill, London SE6
London, England · SE6
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£4,160
↗ 7%After 5 Years
Change In Property Value
£19,097
↗ 10%After 5 Years
Return On Investment
41%
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 | £11,940 | £12,119 | £12,422 | £12,733 | £13,115 | £62,328 |
| Total Expenses | £11,265 | £11,346 | £11,435 | £11,526 | £11,622 | £57,193 |
| Profit Before Tax | £675 | £774 | £988 | £1,207 | £1,493 | £5,136 |
| Profit After Tax | £547 | £627 | £800 | £978 | £1,209 | £4,160 |
| Change In Property Value | £2 | £2 | £3,700 | £6,605 | £8,789 | £19,097 |
| Net Return | £549 | £628 | £4,500 | £7,582 | £9,998 | £23,257 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change