Flat
SO14
2 beds
2 baths
Royal Crescent Road, Royal Crescent Apartments SO14
South East, England · SO14
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£20,790
↗ 30%After 5 Years
Change In Property Value
£31,928
↗ 14%After 5 Years
Return On Investment
77%
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 | £17,460 | £17,722 | £18,165 | £18,619 | £19,178 | £91,144 |
| Total Expenses | £12,919 | £12,997 | £13,089 | £13,184 | £13,288 | £65,477 |
| Profit Before Tax | £4,541 | £4,725 | £5,076 | £5,435 | £5,890 | £25,667 |
| Profit After Tax | £3,678 | £3,827 | £4,111 | £4,402 | £4,771 | £20,790 |
| Change In Property Value | £2,250 | £2,273 | £6,886 | £9,456 | £11,064 | £31,928 |
| Net Return | £5,928 | £6,100 | £10,997 | £13,859 | £15,835 | £52,719 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change