Flat
SE27
4 beds
2 baths
York Hill, London SE27
Initial Investment
£231,299First YearProfit From Rental Income
£90,027
↗ 39%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
73%
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 | £44,880 | £45,778 | £46,922 | £48,095 | £49,297 | £234,972 |
| Total Expenses | £24,376 | £24,558 | £24,759 | £24,964 | £25,170 | £123,828 |
| Profit Before Tax | £20,504 | £21,219 | £22,163 | £23,131 | £24,127 | £111,144 |
| Profit After Tax | £16,608 | £17,188 | £17,952 | £18,736 | £19,543 | £90,027 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £24,608 | £25,348 | £34,599 | £40,376 | £44,538 | £169,468 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 11% | 11% | 15% | 17% | 19% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change