Flat
SE23
1 bed
1 bath
Church Vale, Forest Hill SE23
Initial Investment
£142,550First YearProfit From Rental Income
£5,062
↗ 4%After 5 Years
Change In Property Value
£54,616
↗ 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 | £15,120 | £15,422 | £15,808 | £16,203 | £16,608 | £79,162 |
| Total Expenses | £14,423 | £14,499 | £14,580 | £14,664 | £14,747 | £72,913 |
| Profit Before Tax | £697 | £924 | £1,228 | £1,539 | £1,861 | £6,249 |
| Profit After Tax | £565 | £748 | £994 | £1,247 | £1,508 | £5,062 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £6,065 | £6,358 | £12,439 | £16,125 | £18,691 | £59,678 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change