Flat
SE25
2 beds
1 bath
Howard Road, London SE25
Initial Investment
£109,500First YearProfit From Rental Income
£2,358
↗ 2%After 5 Years
Change In Property Value
£43,693
↗ 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 | £12,096 | £12,338 | £12,646 | £12,963 | £13,287 | £63,329 |
| Total Expenses | £11,938 | £12,008 | £12,082 | £12,158 | £12,233 | £60,419 |
| Profit Before Tax | £158 | £330 | £564 | £805 | £1,054 | £2,911 |
| Profit After Tax | £128 | £267 | £457 | £652 | £854 | £2,358 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £4,528 | £4,755 | £9,613 | £12,554 | £14,601 | £46,050 |
| 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