Flat
SE19
2 beds
1 bath
The Woodlands, London SE19
Initial Investment
£142,550First YearProfit From Rental Income
£27,504
↗ 19%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
58%
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 | £21,000 | £21,420 | £21,955 | £22,504 | £23,067 | £109,947 |
| Total Expenses | £15,011 | £15,099 | £15,195 | £15,294 | £15,393 | £75,991 |
| Profit Before Tax | £5,989 | £6,321 | £6,760 | £7,210 | £7,674 | £33,956 |
| Profit After Tax | £4,851 | £5,120 | £5,476 | £5,840 | £6,216 | £27,504 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £10,351 | £10,730 | £16,920 | £20,718 | £23,400 | £82,120 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change