Flat
SE6
1 bed
1 bath
Stanstead Road, London SE6
London, England · SE6
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-2,389
↘ -4%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
30%
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 | £9,948 | £10,097 | £10,350 | £10,608 | £10,927 | £51,930 |
| Total Expenses | £10,731 | £10,792 | £10,861 | £10,930 | £11,005 | £54,319 |
| Profit Before Tax | £-783 | £-695 | £-511 | £-322 | £-78 | £-2,389 |
| Profit After Tax | £-783 | £-695 | £-511 | £-322 | £-78 | £-2,389 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £-781 | £-693 | £3,389 | £6,640 | £9,186 | £17,740 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change