Flat
SE22
1 bed
1 bath
Mundania Road, East Dulwich, London SE22
Initial Investment
£159,550First YearProfit From Rental Income
£6,312
↗ 4%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
41%
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 | £16,500 | £16,830 | £17,251 | £17,682 | £18,124 | £86,387 |
| Total Expenses | £15,553 | £15,632 | £15,717 | £15,804 | £15,890 | £78,594 |
| Profit Before Tax | £948 | £1,199 | £1,534 | £1,878 | £2,234 | £7,792 |
| Profit After Tax | £767 | £971 | £1,243 | £1,522 | £1,809 | £6,312 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £6,767 | £7,091 | £13,728 | £17,752 | £20,555 | £65,893 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change