Flat
SE3
2 beds
1 bath
Ottley Drive, London SE3
London, England · SE3
View property listing
Initial Investment
£34,750First YearProfit From Rental Income
£25,797
↗ 74%After 5 Years
Change In Property Value
£11,613
↗ 10%After 5 Years
Return On Investment
108%
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 | £13,752 | £13,958 | £14,307 | £14,665 | £15,105 | £71,787 |
| Total Expenses | £7,839 | £7,905 | £7,983 | £8,063 | £8,149 | £39,939 |
| Profit Before Tax | £5,913 | £6,053 | £6,324 | £6,602 | £6,955 | £31,848 |
| Profit After Tax | £4,790 | £4,903 | £5,123 | £5,348 | £5,634 | £25,797 |
| Change In Property Value | £1 | £1 | £2,250 | £4,016 | £5,345 | £11,613 |
| Net Return | £4,791 | £4,904 | £7,373 | £9,364 | £10,979 | £37,410 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 14% | 14% | 21% | 27% | 32% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change