Flat
SE5
3 beds
1 bath
Flaxman Road, London SE5
London, England · SE5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£5,649
↗ 4%After 5 Years
Change In Property Value
£49,034
↗ 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 | £22,320 | £22,655 | £23,221 | £23,802 | £24,516 | £116,513 |
| Total Expenses | £21,779 | £21,828 | £21,900 | £21,973 | £22,060 | £109,540 |
| Profit Before Tax | £541 | £827 | £1,321 | £1,828 | £2,456 | £6,974 |
| Profit After Tax | £439 | £670 | £1,070 | £1,481 | £1,989 | £5,649 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £443 | £674 | £10,570 | £18,439 | £24,555 | £54,682 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| 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