Flat
SE28
3 beds
2 baths
Southlake Road, London SE28
Initial Investment
£381,544First YearProfit From Rental Income
£21,014
↗ 6%After 5 Years
Change In Property Value
£118,963
↗ 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 | £32,940 | £33,599 | £34,439 | £35,300 | £36,182 | £172,460 |
| Total Expenses | £29,059 | £29,171 | £29,298 | £29,428 | £29,559 | £146,516 |
| Profit Before Tax | £3,881 | £4,428 | £5,141 | £5,872 | £6,623 | £25,944 |
| Profit After Tax | £3,143 | £3,586 | £4,164 | £4,756 | £5,365 | £21,014 |
| Change In Property Value | £11,980 | £12,220 | £24,928 | £32,406 | £37,429 | £118,963 |
| Net Return | £15,123 | £15,806 | £29,092 | £37,162 | £42,794 | £139,978 |
| 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