Flat
SE25
3 beds
1 bath
Portland Mansions Portland Road, South Norwood, London SE25
Initial Investment
£132,350First YearProfit From Rental Income
£4,312
↗ 3%After 5 Years
Change In Property Value
£51,637
↗ 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 | £14,292 | £14,578 | £14,942 | £15,316 | £15,699 | £74,827 |
| Total Expenses | £13,745 | £13,819 | £13,899 | £13,980 | £14,061 | £69,503 |
| Profit Before Tax | £547 | £759 | £1,044 | £1,336 | £1,638 | £5,323 |
| Profit After Tax | £443 | £614 | £845 | £1,082 | £1,327 | £4,312 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £5,643 | £5,918 | £11,665 | £15,148 | £17,573 | £55,949 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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