Flat
SE6
2 beds
1 bath
Culverley Road, London SE6
London, England · SE6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£23,764
↗ 23%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
56%
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 | £20,988 | £21,303 | £21,835 | £22,381 | £23,053 | £109,560 |
| Total Expenses | £15,911 | £15,964 | £16,037 | £16,111 | £16,198 | £80,221 |
| Profit Before Tax | £5,077 | £5,339 | £5,799 | £6,270 | £6,855 | £29,339 |
| Profit After Tax | £4,112 | £4,325 | £4,697 | £5,079 | £5,552 | £23,764 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £4,115 | £4,328 | £11,197 | £16,681 | £20,992 | £57,314 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 21% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change