Flat
SE20
2 beds
1 bath
Tremaine Road, Anerley SE20
Initial Investment
£191,149First YearProfit From Rental Income
£8,516
↗ 4%After 5 Years
Change In Property Value
£68,518
↗ 20%After 5 Years
Return On Investment
40%
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 | £18,972 | £19,351 | £19,835 | £20,331 | £20,839 | £99,329 |
| Total Expenses | £17,585 | £17,669 | £17,760 | £17,854 | £17,947 | £88,816 |
| Profit Before Tax | £1,387 | £1,682 | £2,075 | £2,477 | £2,892 | £10,514 |
| Profit After Tax | £1,123 | £1,363 | £1,681 | £2,007 | £2,343 | £8,516 |
| Change In Property Value | £6,900 | £7,038 | £14,358 | £18,665 | £21,558 | £68,518 |
| Net Return | £8,023 | £8,401 | £16,038 | £20,671 | £23,900 | £77,034 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 13% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change