Flat
SE25
1 bed
1 bath
Whitworth Road, London SE25
Initial Investment
£120,200First YearProfit From Rental Income
£12,518
↗ 10%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
50%
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 | £15,600 | £15,912 | £16,310 | £16,718 | £17,135 | £81,675 |
| Total Expenses | £13,082 | £13,159 | £13,242 | £13,327 | £13,411 | £66,221 |
| Profit Before Tax | £2,518 | £2,753 | £3,068 | £3,391 | £3,724 | £15,454 |
| Profit After Tax | £2,040 | £2,230 | £2,485 | £2,747 | £3,017 | £12,518 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,840 | £7,126 | £12,473 | £15,731 | £18,014 | £60,183 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change