Flat
SE28
2 beds
1 bath
Whinchat Road, London SE28
Initial Investment
£117,525First YearProfit From Rental Income
£3,108
↗ 3%After 5 Years
Change In Property Value
£46,672
↗ 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 | £12,924 | £13,182 | £13,512 | £13,850 | £14,196 | £67,664 |
| Total Expenses | £12,616 | £12,688 | £12,764 | £12,841 | £12,919 | £63,828 |
| Profit Before Tax | £308 | £495 | £748 | £1,008 | £1,277 | £3,837 |
| Profit After Tax | £249 | £401 | £606 | £817 | £1,035 | £3,108 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £4,949 | £5,195 | £10,386 | £13,530 | £15,719 | £49,779 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 9% | 12% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change