Flat
SE3
3 beds
2 baths
Maze Hill, London SE3
London, England · SE3
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£-1,511
↘ -1%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
30%
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 | £34,104 | £34,616 | £35,481 | £36,368 | £37,459 | £178,027 |
| Total Expenses | £35,641 | £35,726 | £35,844 | £35,965 | £36,106 | £179,282 |
| Profit Before Tax | £-1,537 | £-1,110 | £-363 | £403 | £1,353 | £-1,254 |
| Profit After Tax | £-1,537 | £-1,110 | £-363 | £403 | £1,096 | £-1,511 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £-1,529 | £-1,102 | £15,137 | £28,071 | £37,914 | £78,491 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change