Flat
SO15
1 bed
1 bath
Brunel Road, Redbridge SO15
South East, England · SO15
View property listing
Initial Investment
£38,440First YearProfit From Rental Income
£8,340
↗ 22%After 5 Years
Change In Property Value
£17,710
↗ 14%After 5 Years
Return On Investment
68%
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 | £9,684 | £9,829 | £10,075 | £10,327 | £10,637 | £50,552 |
| Total Expenses | £7,920 | £7,980 | £8,048 | £8,117 | £8,191 | £40,256 |
| Profit Before Tax | £1,764 | £1,849 | £2,027 | £2,210 | £2,446 | £10,296 |
| Profit After Tax | £1,429 | £1,498 | £1,642 | £1,790 | £1,981 | £8,340 |
| Change In Property Value | £1,248 | £1,260 | £3,819 | £5,245 | £6,137 | £17,710 |
| Net Return | £2,677 | £2,758 | £5,461 | £7,035 | £8,118 | £26,049 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change