Flat
SE7
1 bed
1 bath
Fairthorn Road, Charlton SE7
London, England · SE7
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£15,329
↗ 17%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £15,247 | £15,323 | £15,415 | £15,509 | £15,612 | £77,105 |
| Profit Before Tax | £3,149 | £3,349 | £3,724 | £4,109 | £4,594 | £18,924 |
| Profit After Tax | £2,551 | £2,713 | £3,017 | £3,328 | £3,721 | £15,329 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,554 | £2,716 | £8,717 | £13,503 | £17,260 | £44,749 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change