Flat
SE5
1 bed
1 bath
Wilson Road, London SE5
London, England · SE5
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-2,230
↘ -2%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
30%
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 | £17,160 | £17,417 | £17,853 | £18,299 | £18,848 | £89,578 |
| Total Expenses | £18,197 | £18,269 | £18,356 | £18,444 | £18,542 | £91,808 |
| Profit Before Tax | £-1,037 | £-852 | £-503 | £-145 | £306 | £-2,230 |
| Profit After Tax | £-1,037 | £-852 | £-503 | £-145 | £306 | £-2,230 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-1,034 | £-848 | £6,797 | £12,886 | £17,647 | £35,448 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change