Flat
SE3
1 bed
1 bath
Plowden Road London SE3
London, England · SE3
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£-6,416
↘ -4%After 5 Years
Change In Property Value
£50,066
↗ 10%After 5 Years
Return On Investment
28%
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 | £21,336 | £21,656 | £22,197 | £22,752 | £23,435 | £111,377 |
| Total Expenses | £23,376 | £23,454 | £23,551 | £23,650 | £23,761 | £117,793 |
| Profit Before Tax | £-2,040 | £-1,798 | £-1,354 | £-898 | £-326 | £-6,416 |
| Profit After Tax | £-2,040 | £-1,798 | £-1,354 | £-898 | £-326 | £-6,416 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £-2,035 | £-1,793 | £8,347 | £16,417 | £22,715 | £43,650 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change