Flat
SE28
2 beds
1 bath
Goldfinch Road, London SE28
Initial Investment
£120,066First YearProfit From Rental Income
£3,306
↗ 3%After 5 Years
Change In Property Value
£47,615
↗ 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 | £13,176 | £13,440 | £13,776 | £14,120 | £14,473 | £68,984 |
| Total Expenses | £12,830 | £12,902 | £12,979 | £13,057 | £13,135 | £64,902 |
| Profit Before Tax | £346 | £537 | £797 | £1,063 | £1,338 | £4,082 |
| Profit After Tax | £281 | £435 | £646 | £861 | £1,084 | £3,306 |
| Change In Property Value | £4,795 | £4,891 | £9,977 | £12,971 | £14,981 | £47,615 |
| Net Return | £5,076 | £5,326 | £10,623 | £13,832 | £16,065 | £50,921 |
| 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