Flat
SE6
1 bed
1 bath
Sangley Road, Catford, London SE6
London, England · SE6
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£3,665
↗ 5%After 5 Years
Change In Property Value
£25,802
↗ 10%After 5 Years
Return On Investment
39%
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 | £13,740 | £13,946 | £14,295 | £14,652 | £15,092 | £71,725 |
| Total Expenses | £13,291 | £13,357 | £13,435 | £13,515 | £13,601 | £67,200 |
| Profit Before Tax | £449 | £589 | £860 | £1,137 | £1,490 | £4,525 |
| Profit After Tax | £364 | £477 | £696 | £921 | £1,207 | £3,665 |
| Change In Property Value | £2 | £2 | £4,999 | £8,923 | £11,874 | £25,802 |
| Net Return | £366 | £479 | £5,695 | £9,845 | £13,082 | £29,467 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change