Flat
SE25
2 beds
2 baths
Portland Road, London SE25
Initial Investment
£183,849First YearProfit From Rental Income
£8,016
↗ 4%After 5 Years
Change In Property Value
£66,532
↗ 20%After 5 Years
Return On Investment
41%
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 | £18,420 | £18,788 | £19,258 | £19,740 | £20,233 | £96,439 |
| Total Expenses | £17,133 | £17,216 | £17,306 | £17,398 | £17,490 | £86,543 |
| Profit Before Tax | £1,287 | £1,572 | £1,952 | £2,342 | £2,743 | £9,896 |
| Profit After Tax | £1,042 | £1,274 | £1,581 | £1,897 | £2,222 | £8,016 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £20,933 | £66,532 |
| Net Return | £7,742 | £8,108 | £15,523 | £20,021 | £23,155 | £74,548 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 13% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change