Flat SE2 2 beds 1 bath

Southmere, Harrow Manorway SE2

London, England · SE2

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£5,433

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 10%After 5 Years

Return On Investment

35%

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	£23,496	£23,848	£24,445	£25,056	£25,807	£122,652
Total Expenses	£22,997	£23,078	£23,181	£23,286	£23,403	£115,945
Profit Before Tax	£499	£770	£1,264	£1,770	£2,404	£6,708
Profit After Tax	£404	£624	£1,024	£1,434	£1,947	£5,433
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£409	£629	£10,424	£18,213	£24,276	£53,951
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change