Flat
SE4
2 beds
1 bath
Breakspears Road, London, London SE4
London, England · SE4
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£3,473
↗ 2%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
33%
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 | £24,612 | £24,981 | £25,606 | £26,246 | £27,033 | £128,478 |
| Total Expenses | £24,682 | £24,742 | £24,826 | £24,912 | £25,012 | £124,174 |
| Profit Before Tax | £-70 | £239 | £780 | £1,334 | £2,021 | £4,304 |
| Profit After Tax | £-70 | £194 | £632 | £1,081 | £1,637 | £3,473 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £-65 | £199 | £11,332 | £20,180 | £27,054 | £58,700 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change