Flat
SE20
2 beds
1 bath
High Street, London SE20
Initial Investment
£90,775First YearProfit From Rental Income
£561
↗ 1%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
41%
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 | £10,164 | £10,367 | £10,626 | £10,892 | £11,164 | £53,214 |
| Total Expenses | £10,356 | £10,423 | £10,491 | £10,562 | £10,632 | £52,464 |
| Profit Before Tax | £-192 | £-55 | £135 | £330 | £533 | £750 |
| Profit After Tax | £-192 | £-55 | £109 | £267 | £431 | £561 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £3,508 | £3,719 | £7,808 | £10,276 | £11,991 | £37,302 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 1% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change