Flat
SE20
1 bed
1 bath
Bredhurst Close, London SE20
Initial Investment
£139,150First YearProfit From Rental Income
£4,812
↗ 3%After 5 Years
Change In Property Value
£53,623
↗ 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 | £14,844 | £15,141 | £15,519 | £15,907 | £16,305 | £77,717 |
| Total Expenses | £14,197 | £14,272 | £14,353 | £14,436 | £14,518 | £71,776 |
| Profit Before Tax | £647 | £869 | £1,166 | £1,472 | £1,787 | £5,941 |
| Profit After Tax | £524 | £704 | £945 | £1,192 | £1,447 | £4,812 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £5,924 | £6,212 | £12,181 | £15,799 | £18,319 | £58,435 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 3% |
| 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