Flat
SE18
2 beds
1 bath
Deveraux House, Duke Of Wellington Avenue SE18
Initial Investment
£363,424First YearProfit From Rental Income
£-6,684
↘ -2%After 5 Years
Change In Property Value
£114,197
↗ 20%After 5 Years
Return On Investment
32%
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 | £27,000 | £27,540 | £28,229 | £28,934 | £29,658 | £141,360 |
| Total Expenses | £29,313 | £29,455 | £29,605 | £29,759 | £29,912 | £148,044 |
| Profit Before Tax | £-2,313 | £-1,915 | £-1,377 | £-825 | £-255 | £-6,684 |
| Profit After Tax | £-2,313 | £-1,915 | £-1,377 | £-825 | £-255 | £-6,684 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £9,187 | £9,815 | £22,553 | £30,283 | £35,675 | £107,513 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 3% | 3% | 6% | 8% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change