Flat
SE3
2 beds
1 bath
Gardener House SE3
London, England · SE3
View property listing
Initial Investment
£30,250First YearProfit From Rental Income
£-4,640
↘ -15%After 5 Years
Change In Property Value
£10,065
↗ 10%After 5 Years
Return On Investment
18%
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 | £5,352 | £5,432 | £5,568 | £5,707 | £5,879 | £27,938 |
| Total Expenses | £6,404 | £6,458 | £6,514 | £6,572 | £6,632 | £32,579 |
| Profit Before Tax | £-1,052 | £-1,025 | £-946 | £-865 | £-753 | £-4,640 |
| Profit After Tax | £-1,052 | £-1,025 | £-946 | £-865 | £-753 | £-4,640 |
| Change In Property Value | £1 | £1 | £1,950 | £3,481 | £4,632 | £10,065 |
| Net Return | £-1,051 | £-1,024 | £1,004 | £2,616 | £3,879 | £5,424 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change