Flat
SE28
3 beds
3 baths
Southlake Road, London SE28
Initial Investment
£393,624First YearProfit From Rental Income
£21,787
↗ 6%After 5 Years
Change In Property Value
£122,141
↗ 20%After 5 Years
Return On Investment
37%
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 | £33,816 | £34,492 | £35,355 | £36,238 | £37,144 | £177,046 |
| Total Expenses | £29,782 | £29,895 | £30,025 | £30,157 | £30,290 | £150,148 |
| Profit Before Tax | £4,034 | £4,597 | £5,330 | £6,082 | £6,854 | £26,897 |
| Profit After Tax | £3,268 | £3,724 | £4,317 | £4,926 | £5,552 | £21,787 |
| Change In Property Value | £12,300 | £12,546 | £25,594 | £33,272 | £38,429 | £122,141 |
| Net Return | £15,568 | £16,270 | £29,911 | £38,198 | £43,981 | £143,928 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change