Flat
SE3
1 bed
1 bath
Astell Road, Waterlily Court SE3
London, England · SE3
View property listing
Initial Investment
£128,496First YearProfit From Rental Income
£-13,827
↘ -11%After 5 Years
Change In Property Value
£41,290
↗ 10%After 5 Years
Return On Investment
21%
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 | £17,604 | £17,868 | £18,315 | £18,773 | £19,336 | £91,895 |
| Total Expenses | £20,921 | £21,023 | £21,138 | £21,256 | £21,383 | £105,722 |
| Profit Before Tax | £-3,317 | £-3,155 | £-2,824 | £-2,484 | £-2,047 | £-13,827 |
| Profit After Tax | £-3,317 | £-3,155 | £-2,824 | £-2,484 | £-2,047 | £-13,827 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,290 |
| Net Return | £-3,313 | £-3,151 | £5,176 | £11,796 | £16,955 | £27,464 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change