Flat
SE7
2 beds
2 baths
Charlton Church Lane, Charlton SE7
London, England · SE7
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£23,692
↗ 20%After 5 Years
Change In Property Value
£38,711
↗ 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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £19,240 | £19,321 | £19,424 | £19,529 | £19,648 | £97,162 |
| Profit Before Tax | £4,976 | £5,259 | £5,770 | £6,294 | £6,950 | £29,249 |
| Profit After Tax | £4,031 | £4,259 | £4,674 | £5,098 | £5,630 | £23,692 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,035 | £4,263 | £12,174 | £18,486 | £23,445 | £62,402 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 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