Terraced
SE25
1 bed
1 bath
Ardent Close, London SE25
Initial Investment
£132,350First YearProfit From Rental Income
£7,679
↗ 6%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
45%
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 | £13,512 | £13,782 | £14,127 | £14,480 | £14,842 | £70,743 |
| Total Expenses | £12,167 | £12,205 | £12,250 | £12,297 | £12,344 | £61,263 |
| Profit Before Tax | £1,345 | £1,577 | £1,876 | £2,183 | £2,498 | £9,480 |
| Profit After Tax | £1,090 | £1,277 | £1,520 | £1,768 | £2,024 | £7,679 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £6,290 | £6,581 | £12,340 | £15,835 | £18,270 | £59,316 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change