Flat
SE4
1 bed
1 bath
Pincott Place, London SE4
London, England · SE4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£1,178
↗ 1%After 5 Years
Change In Property Value
£28,904
↗ 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 | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £13,057 | £13,091 | £13,138 | £13,186 | £13,241 | £65,713 |
| Profit Before Tax | £-181 | £-22 | £258 | £545 | £902 | £1,502 |
| Profit After Tax | £-181 | £-22 | £209 | £441 | £730 | £1,178 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-178 | £-19 | £5,809 | £10,438 | £14,032 | £30,082 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| 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