Flat SE5 3 beds 2 baths

Ivanhoe Road, London SE5

London, England · SE5

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£6,981

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£39,948	£40,547	£41,561	£42,600	£43,878	£208,534
Total Expenses	£39,719	£39,824	£39,969	£40,117	£40,287	£199,915
Profit Before Tax	£229	£723	£1,592	£2,483	£3,591	£8,619
Profit After Tax	£186	£585	£1,290	£2,012	£2,909	£6,981
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£194	£594	£18,290	£32,357	£43,290	£94,725
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change