Flat
SE25
1 bed
1 bath
Sunny Bank, South Norwood SE25
Initial Investment
£54,760First YearProfit From Rental Income
£-3,654
↘ -7%After 5 Years
Change In Property Value
£22,244
↗ 20%After 5 Years
Return On Investment
34%
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 | £6,156 | £6,279 | £6,436 | £6,597 | £6,762 | £32,230 |
| Total Expenses | £7,059 | £7,118 | £7,176 | £7,236 | £7,295 | £35,884 |
| Profit Before Tax | £-903 | £-838 | £-740 | £-639 | £-533 | £-3,654 |
| Profit After Tax | £-903 | £-838 | £-740 | £-639 | £-533 | £-3,654 |
| Change In Property Value | £2,240 | £2,285 | £4,661 | £6,059 | £6,998 | £22,244 |
| Net Return | £1,337 | £1,446 | £3,921 | £5,420 | £6,465 | £18,589 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 2% | 3% | 7% | 10% | 12% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change