Flat
SE21
1 bed
1 bath
Rosendale Road, Dulwich SE21
Initial Investment
£122,875First YearProfit From Rental Income
£3,562
↗ 3%After 5 Years
Change In Property Value
£48,658
↗ 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 | £13,464 | £13,733 | £14,077 | £14,429 | £14,789 | £70,492 |
| Total Expenses | £13,067 | £13,140 | £13,217 | £13,296 | £13,375 | £66,094 |
| Profit Before Tax | £397 | £594 | £860 | £1,132 | £1,414 | £4,397 |
| Profit After Tax | £322 | £481 | £696 | £917 | £1,146 | £3,562 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £15,309 | £48,658 |
| Net Return | £5,222 | £5,479 | £10,892 | £14,172 | £16,455 | £52,220 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 9% | 12% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change