Flat
SE25
1 bed
1 bath
Claret Gardens, South Norwood SE25
Initial Investment
£78,100First YearProfit From Rental Income
£-736
↘ -1%After 5 Years
Change In Property Value
£31,777
↗ 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 | £8,796 | £8,972 | £9,196 | £9,426 | £9,662 | £46,052 |
| Total Expenses | £9,228 | £9,291 | £9,357 | £9,423 | £9,490 | £46,788 |
| Profit Before Tax | £-432 | £-319 | £-160 | £3 | £172 | £-736 |
| Profit After Tax | £-432 | £-319 | £-160 | £3 | £172 | £-736 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £2,768 | £2,945 | £6,498 | £8,659 | £10,170 | £31,040 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 13% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change