Flat
SE20
1 bed
1 bath
Royston Road, London SE20
Initial Investment
£112,175First YearProfit From Rental Income
£2,608
↗ 2%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
42%
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 | £12,372 | £12,619 | £12,935 | £13,258 | £13,590 | £64,774 |
| Total Expenses | £12,164 | £12,235 | £12,309 | £12,386 | £12,461 | £61,555 |
| Profit Before Tax | £208 | £385 | £626 | £873 | £1,128 | £3,219 |
| Profit After Tax | £168 | £312 | £507 | £707 | £914 | £2,608 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £4,668 | £4,902 | £9,870 | £12,880 | £14,973 | £47,293 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change