Flat
SE6
1 bed
1 bath
Farley Road, London SE6
London, England · SE6
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£15,486
↗ 16%After 5 Years
Change In Property Value
£31,485
↗ 10%After 5 Years
Return On Investment
49%
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 | £19,692 | £19,987 | £20,487 | £20,999 | £21,629 | £102,795 |
| Total Expenses | £16,539 | £16,625 | £16,728 | £16,834 | £16,949 | £83,676 |
| Profit Before Tax | £3,153 | £3,362 | £3,759 | £4,165 | £4,680 | £19,119 |
| Profit After Tax | £2,554 | £2,723 | £3,045 | £3,374 | £3,791 | £15,486 |
| Change In Property Value | £3 | £3 | £6,100 | £10,889 | £14,490 | £31,485 |
| Net Return | £2,557 | £2,726 | £9,145 | £14,263 | £18,280 | £46,971 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change