Flat
SE19
3 beds
1 bath
Cintra Park, London SE19
Initial Investment
£438,924First YearProfit From Rental Income
£24,741
↗ 6%After 5 Years
Change In Property Value
£134,057
↗ 20%After 5 Years
Return On Investment
36%
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 | £37,116 | £37,858 | £38,805 | £39,775 | £40,769 | £194,323 |
| Total Expenses | £32,492 | £32,612 | £32,750 | £32,891 | £33,033 | £163,779 |
| Profit Before Tax | £4,624 | £5,246 | £6,055 | £6,884 | £7,736 | £30,545 |
| Profit After Tax | £3,745 | £4,249 | £4,904 | £5,576 | £6,266 | £24,741 |
| Change In Property Value | £13,500 | £13,770 | £28,091 | £36,518 | £42,178 | £134,057 |
| Net Return | £17,245 | £18,019 | £32,995 | £42,094 | £48,445 | £158,798 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change