Flat
SE19
1 bed
1 bath
Alexandra Walk, London SE19
Initial Investment
£120,200First YearProfit From Rental Income
£3,358
↗ 3%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
42%
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 | £13,200 | £13,464 | £13,801 | £14,146 | £14,499 | £69,109 |
| Total Expenses | £12,842 | £12,914 | £12,991 | £13,069 | £13,147 | £64,964 |
| Profit Before Tax | £358 | £550 | £810 | £1,076 | £1,352 | £4,145 |
| Profit After Tax | £290 | £445 | £656 | £872 | £1,095 | £3,358 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £5,090 | £5,341 | £10,644 | £13,856 | £16,092 | £51,022 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 9% | 12% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change