Flat
SE6
2 beds
1 bath
Boundfield Road, London, London SE6
London, England · SE6
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£655
↗ 1%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
34%
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 | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £14,313 | £14,380 | £14,459 | £14,539 | £14,627 | £72,319 |
| Profit Before Tax | £-285 | £-142 | £135 | £420 | £781 | £909 |
| Profit After Tax | £-285 | £-142 | £110 | £340 | £633 | £655 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-283 | £-139 | £5,610 | £10,158 | £13,697 | £29,043 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change