Flat
SE27
3 beds
1 bath
St. Martins Court, West Norwood, London SE27
Initial Investment
£287,924First YearProfit From Rental Income
£106,022
↗ 37%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
70%
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 | £49,992 | £50,992 | £52,267 | £53,573 | £54,913 | £261,736 |
| Total Expenses | £25,845 | £25,991 | £26,161 | £26,336 | £26,512 | £130,845 |
| Profit Before Tax | £24,147 | £25,001 | £26,105 | £27,238 | £28,400 | £130,891 |
| Profit After Tax | £19,559 | £20,251 | £21,145 | £22,062 | £23,004 | £106,022 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £29,059 | £29,941 | £40,913 | £47,760 | £52,685 | £200,359 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 10% | 10% | 14% | 17% | 18% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change