Flat
SE20
3 beds
2 baths
Apple Yard, London SE20
Initial Investment
£306,044First YearProfit From Rental Income
£16,106
↗ 5%After 5 Years
Change In Property Value
£99,103
↗ 20%After 5 Years
Return On Investment
38%
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 | £27,444 | £27,993 | £28,693 | £29,410 | £30,145 | £143,685 |
| Total Expenses | £24,542 | £24,643 | £24,756 | £24,872 | £24,988 | £123,801 |
| Profit Before Tax | £2,902 | £3,350 | £3,937 | £4,538 | £5,157 | £19,884 |
| Profit After Tax | £2,350 | £2,713 | £3,189 | £3,676 | £4,178 | £16,106 |
| Change In Property Value | £9,980 | £10,180 | £20,766 | £26,996 | £31,181 | £99,103 |
| Net Return | £12,330 | £12,893 | £23,955 | £30,672 | £35,358 | £115,209 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change