Flat
SE27
2 beds
1 bath
Thornlaw Road, West Norwood, London SE27
Initial Investment
£306,799First YearProfit From Rental Income
£16,129
↗ 5%After 5 Years
Change In Property Value
£99,302
↗ 20%After 5 Years
Return On Investment
38%
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 | £27,492 | £28,042 | £28,743 | £29,461 | £30,198 | £143,936 |
| Total Expenses | £24,587 | £24,688 | £24,801 | £24,916 | £25,033 | £124,024 |
| Profit Before Tax | £2,905 | £3,354 | £3,942 | £4,545 | £5,165 | £19,912 |
| Profit After Tax | £2,353 | £2,717 | £3,193 | £3,681 | £4,184 | £16,129 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £12,353 | £12,917 | £24,001 | £30,732 | £35,427 | £115,430 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change