Flat
SE6
2 beds
1 bath
Laleham Road, London SE6
London, England · SE6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£1,534
↗ 2%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
35%
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 | £15,300 | £15,529 | £15,918 | £16,316 | £16,805 | £79,868 |
| Total Expenses | £15,433 | £15,501 | £15,583 | £15,667 | £15,758 | £77,943 |
| Profit Before Tax | £-133 | £28 | £335 | £649 | £1,047 | £1,925 |
| Profit After Tax | £-133 | £23 | £271 | £526 | £848 | £1,534 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-130 | £26 | £6,271 | £11,236 | £15,100 | £32,503 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change