Flat
SE22
3 beds
1 bath
Bredinghurst, Overhill Road, East Dulwich, London SE22
Initial Investment
£303,024First YearProfit From Rental Income
£15,879
↗ 5%After 5 Years
Change In Property Value
£98,309
↗ 20%After 5 Years
Return On Investment
38%
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 | £27,216 | £27,760 | £28,454 | £29,166 | £29,895 | £142,491 |
| Total Expenses | £24,361 | £24,461 | £24,574 | £24,689 | £24,804 | £122,888 |
| Profit Before Tax | £2,855 | £3,299 | £3,881 | £4,477 | £5,091 | £19,603 |
| Profit After Tax | £2,313 | £2,672 | £3,143 | £3,627 | £4,123 | £15,879 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £12,213 | £12,770 | £23,743 | £30,406 | £35,054 | £114,187 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change