Flat
SE4
3 beds
1 bath
Kentwell Close, Turnham Road, London, London SE4
London, England · SE4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£2,797
↗ 2%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
35%
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 | £17,256 | £17,515 | £17,953 | £18,402 | £18,954 | £90,079 |
| Total Expenses | £17,222 | £17,262 | £17,319 | £17,377 | £17,446 | £86,625 |
| Profit Before Tax | £34 | £253 | £634 | £1,024 | £1,508 | £3,453 |
| Profit After Tax | £28 | £205 | £513 | £830 | £1,221 | £2,797 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £32 | £209 | £8,014 | £14,217 | £19,037 | £41,508 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change