Flat
SE4
2 beds
1 bath
Chester House, London, London, London SE4
London, England · SE4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£3,872
↗ 3%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
34%
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 | £21,852 | £22,180 | £22,734 | £23,303 | £24,002 | £114,070 |
| Total Expenses | £21,731 | £21,780 | £21,850 | £21,922 | £22,007 | £109,290 |
| Profit Before Tax | £121 | £400 | £884 | £1,380 | £1,994 | £4,780 |
| Profit After Tax | £98 | £324 | £716 | £1,118 | £1,616 | £3,872 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £103 | £329 | £10,216 | £18,076 | £24,182 | £52,905 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change