Flat
SE6
2 beds
1 bath
Culverley Road, London SE6
London, England · SE6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£6,959
↗ 7%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
40%
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 | £16,572 | £16,821 | £17,241 | £17,672 | £18,202 | £86,508 |
| Total Expenses | £15,470 | £15,516 | £15,577 | £15,641 | £15,713 | £77,916 |
| Profit Before Tax | £1,102 | £1,305 | £1,664 | £2,032 | £2,489 | £8,592 |
| Profit After Tax | £893 | £1,057 | £1,348 | £1,646 | £2,016 | £6,959 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £896 | £1,060 | £7,848 | £13,248 | £17,456 | £40,509 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change