Flat
SE9
5 beds
2 baths
Avery Hill Road, London SE9
London, England · SE9
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£64,607
↗ 25%After 5 Years
Change In Property Value
£80,002
↗ 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 | £51,924 | £52,703 | £54,020 | £55,371 | £57,032 | £271,050 |
| Total Expenses | £37,941 | £38,064 | £38,239 | £38,418 | £38,627 | £191,289 |
| Profit Before Tax | £13,983 | £14,638 | £15,781 | £16,953 | £18,405 | £79,761 |
| Profit After Tax | £11,327 | £11,857 | £12,783 | £13,732 | £14,908 | £64,607 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £11,334 | £11,865 | £28,283 | £41,400 | £51,727 | £144,609 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change