Flat
SE7
1 bed
1 bath
Lansdowne Lane, Charlton SE7
London, England · SE7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£7,728
↗ 11%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
45%
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 | £14,532 | £14,750 | £15,119 | £15,497 | £15,962 | £75,859 |
| Total Expenses | £13,080 | £13,164 | £13,259 | £13,356 | £13,460 | £66,319 |
| Profit Before Tax | £1,452 | £1,586 | £1,860 | £2,141 | £2,502 | £9,540 |
| Profit After Tax | £1,176 | £1,285 | £1,507 | £1,734 | £2,026 | £7,728 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,178 | £1,287 | £6,007 | £9,767 | £12,716 | £30,954 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change