Flat
SE25
1 bed
1 bath
South Norwood Hill, London SE25
Initial Investment
£98,800First YearProfit From Rental Income
£1,350
↗ 1%After 5 Years
Change In Property Value
£39,721
↗ 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 | £10,992 | £11,212 | £11,492 | £11,779 | £12,074 | £57,549 |
| Total Expenses | £11,034 | £11,102 | £11,173 | £11,246 | £11,318 | £55,873 |
| Profit Before Tax | £-42 | £110 | £319 | £534 | £756 | £1,676 |
| Profit After Tax | £-42 | £89 | £258 | £432 | £612 | £1,350 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £3,958 | £4,169 | £8,582 | £11,252 | £13,110 | £41,070 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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