Flat
SE4
0 beds
1 bath
Endwell Road, Lewisham, London SE4
London, England · SE4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£13,239
↗ 17%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
50%
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 | £16,680 | £16,930 | £17,353 | £17,787 | £18,321 | £87,072 |
| Total Expenses | £13,984 | £14,055 | £14,140 | £14,227 | £14,323 | £70,728 |
| Profit Before Tax | £2,697 | £2,876 | £3,214 | £3,560 | £3,998 | £16,344 |
| Profit After Tax | £2,184 | £2,329 | £2,603 | £2,884 | £3,238 | £13,239 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £2,187 | £2,332 | £7,803 | £12,166 | £15,590 | £40,078 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change