Flat
SE19
0 beds
0 baths
Church Road SE19
Initial Investment
£420,049First YearProfit From Rental Income
£11,904
↗ 3%After 5 Years
Change In Property Value
£129,092
↗ 20%After 5 Years
Return On Investment
34%
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 | £32,700 | £33,354 | £34,188 | £35,043 | £35,919 | £171,203 |
| Total Expenses | £31,059 | £31,170 | £31,296 | £31,426 | £31,556 | £156,507 |
| Profit Before Tax | £1,641 | £2,184 | £2,891 | £3,617 | £4,363 | £14,696 |
| Profit After Tax | £1,329 | £1,769 | £2,342 | £2,930 | £3,534 | £11,904 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £14,329 | £15,029 | £29,392 | £38,095 | £44,150 | £140,996 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 4% | 7% | 9% | 11% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change