Flat
SE21
1 bed
1 bath
Raisbeck Court, 26 Rosendale Road, West Dulwich, London SE21
Initial Investment
£209,399First YearProfit From Rental Income
£9,720
↗ 5%After 5 Years
Change In Property Value
£73,483
↗ 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 | £20,340 | £20,747 | £21,265 | £21,797 | £22,342 | £106,491 |
| Total Expenses | £18,714 | £18,800 | £18,895 | £18,992 | £19,089 | £94,491 |
| Profit Before Tax | £1,626 | £1,946 | £2,370 | £2,805 | £3,253 | £12,000 |
| Profit After Tax | £1,317 | £1,577 | £1,920 | £2,272 | £2,635 | £9,720 |
| Change In Property Value | £7,400 | £7,548 | £15,398 | £20,017 | £23,120 | £73,483 |
| Net Return | £8,717 | £9,125 | £17,318 | £22,289 | £25,755 | £83,203 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change