Flat
SE25
1 bed
1 bath
Parry Road, London SE25
Initial Investment
£114,850First YearProfit From Rental Income
£2,858
↗ 2%After 5 Years
Change In Property Value
£45,679
↗ 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 | £12,648 | £12,901 | £13,223 | £13,554 | £13,893 | £66,219 |
| Total Expenses | £12,390 | £12,461 | £12,537 | £12,613 | £12,690 | £62,691 |
| Profit Before Tax | £258 | £440 | £687 | £941 | £1,203 | £3,528 |
| Profit After Tax | £209 | £356 | £556 | £762 | £974 | £2,858 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £4,809 | £5,048 | £10,128 | £13,205 | £15,346 | £48,536 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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