Flat SE5 3 beds 1 bath

Crofton Road, Camberwell SE5

London, England · SE5

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£4,248

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 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	£32,904	£33,398	£34,232	£35,088	£36,141	£171,763
Total Expenses	£33,063	£33,158	£33,285	£33,414	£33,562	£166,482
Profit Before Tax	£-159	£239	£948	£1,674	£2,579	£5,281
Profit After Tax	£-159	£194	£768	£1,356	£2,089	£4,248
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-152	£201	£14,768	£26,347	£35,344	£76,508
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