Flat
SE6
1 bed
1 bath
Inchmery Road, London SE6
London, England · SE6
View property listing
Initial Investment
£72,998First YearProfit From Rental Income
£9,902
↗ 14%After 5 Years
Change In Property Value
£24,774
↗ 10%After 5 Years
Return On Investment
48%
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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £13,551 | £13,631 | £13,724 | £13,819 | £13,921 | £68,646 |
| Profit Before Tax | £1,941 | £2,093 | £2,394 | £2,702 | £3,095 | £12,225 |
| Profit After Tax | £1,572 | £1,695 | £1,939 | £2,189 | £2,507 | £9,902 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,774 |
| Net Return | £1,575 | £1,698 | £6,739 | £10,757 | £13,909 | £34,676 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change