Flat
SE6
1 bed
1 bath
Burford Rd, London, Greater London SE6
London, England · SE6
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£2,584
↗ 2%After 5 Years
Change In Property Value
£34,065
↗ 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 | £16,836 | £17,089 | £17,516 | £17,954 | £18,492 | £87,886 |
| Total Expenses | £16,776 | £16,848 | £16,933 | £17,021 | £17,117 | £84,696 |
| Profit Before Tax | £60 | £241 | £582 | £933 | £1,375 | £3,191 |
| Profit After Tax | £48 | £195 | £472 | £755 | £1,114 | £2,584 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £52 | £198 | £7,072 | £12,537 | £16,791 | £36,650 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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