Flat
SE28
1 bed
1 bath
Whernside Close SE28
Initial Investment
£93,450First YearProfit From Rental Income
£23,987
↗ 26%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
66%
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 | £16,500 | £16,830 | £17,251 | £17,682 | £18,124 | £86,387 |
| Total Expenses | £11,188 | £11,267 | £11,352 | £11,439 | £11,526 | £56,773 |
| Profit Before Tax | £5,312 | £5,563 | £5,898 | £6,243 | £6,598 | £29,614 |
| Profit After Tax | £4,303 | £4,506 | £4,778 | £5,057 | £5,344 | £23,987 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £8,103 | £8,382 | £12,685 | £15,336 | £17,217 | £61,722 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 9% | 9% | 14% | 16% | 18% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change