Flat
SE3
2 beds
1 bath
Astell Road, Waterlily Court SE3
London, England · SE3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-15,329
↘ -8%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
23%
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 | £24,204 | £24,567 | £25,181 | £25,811 | £26,585 | £126,348 |
| Total Expenses | £28,060 | £28,184 | £28,327 | £28,474 | £28,633 | £141,677 |
| Profit Before Tax | £-3,856 | £-3,617 | £-3,146 | £-2,663 | £-2,048 | £-15,329 |
| Profit After Tax | £-3,856 | £-3,617 | £-3,146 | £-2,663 | £-2,048 | £-15,329 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-3,850 | £-3,611 | £7,854 | £16,972 | £24,081 | £41,447 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change