Flat
SE6
2 beds
1 bath
Adenmore Road, London SE6
London, England · SE6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£4,076
↗ 3%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
36%
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 | £19,128 | £19,415 | £19,900 | £20,398 | £21,010 | £99,851 |
| Total Expenses | £18,791 | £18,866 | £18,957 | £19,051 | £19,155 | £94,819 |
| Profit Before Tax | £337 | £549 | £943 | £1,347 | £1,855 | £5,032 |
| Profit After Tax | £273 | £445 | £764 | £1,091 | £1,503 | £4,076 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £277 | £449 | £8,264 | £14,479 | £19,318 | £42,786 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change