Flat
SE6
3 beds
1 bath
Glenfarg Road, London SE6
London, England · SE6
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£31,988
↗ 18%After 5 Years
Change In Property Value
£56,776
↗ 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 | £33,852 | £34,360 | £35,219 | £36,099 | £37,182 | £176,712 |
| Total Expenses | £27,206 | £27,303 | £27,432 | £27,564 | £27,715 | £137,221 |
| Profit Before Tax | £6,646 | £7,057 | £7,787 | £8,535 | £9,467 | £39,491 |
| Profit After Tax | £5,383 | £5,716 | £6,307 | £6,914 | £7,668 | £31,988 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £5,388 | £5,721 | £17,307 | £26,549 | £33,798 | £88,764 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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