Flat
SE24
1 bed
1 bath
Peabody Estate, Rosendale Road, London SE24
Initial Investment
£202,099First YearProfit From Rental Income
£9,266
↗ 5%After 5 Years
Change In Property Value
£71,497
↗ 20%After 5 Years
Return On Investment
40%
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 | £19,800 | £20,196 | £20,701 | £21,218 | £21,749 | £103,664 |
| Total Expenses | £18,263 | £18,349 | £18,442 | £18,538 | £18,633 | £92,225 |
| Profit Before Tax | £1,537 | £1,847 | £2,259 | £2,681 | £3,116 | £11,440 |
| Profit After Tax | £1,245 | £1,496 | £1,830 | £2,171 | £2,524 | £9,266 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £8,445 | £8,840 | £16,811 | £21,648 | £25,019 | £80,763 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 12% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change