Flat
SE6
1 bed
1 bath
Rushey Green, London SE6
London, England · SE6
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-6,828
↘ -11%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
22%
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 | £11,581 | £11,662 | £11,748 | £11,837 | £11,929 | £58,758 |
| Profit Before Tax | £-1,633 | £-1,565 | £-1,399 | £-1,228 | £-1,003 | £-6,828 |
| Profit After Tax | £-1,633 | £-1,565 | £-1,399 | £-1,228 | £-1,003 | £-6,828 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £-1,631 | £-1,563 | £2,501 | £5,733 | £8,261 | £13,302 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change