Flat
SE5
5 beds
3 baths
Southampton Way, London SE5
London, England · SE5
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£6,065
↗ 2%After 5 Years
Change In Property Value
£82,583
↗ 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 | £37,596 | £38,160 | £39,114 | £40,092 | £41,295 | £196,256 |
| Total Expenses | £37,500 | £37,602 | £37,740 | £37,882 | £38,045 | £188,769 |
| Profit Before Tax | £96 | £558 | £1,374 | £2,210 | £3,250 | £7,487 |
| Profit After Tax | £78 | £452 | £1,113 | £1,790 | £2,632 | £6,065 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £86 | £460 | £17,113 | £30,350 | £40,638 | £88,648 |
| 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