Flat
SE3
2 beds
1 bath
Gardener House SE3
London, England · SE3
View property listing
Initial Investment
£38,350First YearProfit From Rental Income
£-3,006
↘ -8%After 5 Years
Change In Property Value
£12,852
↗ 10%After 5 Years
Return On Investment
26%
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 | £6,840 | £6,943 | £7,116 | £7,294 | £7,513 | £35,706 |
| Total Expenses | £7,624 | £7,680 | £7,740 | £7,802 | £7,866 | £38,712 |
| Profit Before Tax | £-784 | £-737 | £-624 | £-508 | £-353 | £-3,006 |
| Profit After Tax | £-784 | £-737 | £-624 | £-508 | £-353 | £-3,006 |
| Change In Property Value | £1 | £1 | £2,490 | £4,445 | £5,915 | £12,852 |
| Net Return | £-782 | £-736 | £1,866 | £3,937 | £5,561 | £9,846 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change