Flat
SE7
2 beds
1 bath
Floyd Road, Charlton SE7
London, England · SE7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£19,188
↗ 19%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
52%
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 | £16,993 | £17,071 | £17,167 | £17,265 | £17,375 | £85,871 |
| Profit Before Tax | £3,995 | £4,232 | £4,669 | £5,116 | £5,678 | £23,689 |
| Profit After Tax | £3,236 | £3,428 | £3,781 | £4,144 | £4,599 | £19,188 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £3,239 | £3,431 | £10,282 | £15,747 | £20,039 | £52,737 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change