Flat
SE7
2 beds
1 bath
Floyd Road, Charlton SE7
London, England · SE7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£6,649
↗ 7%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
39%
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 | £16,248 | £16,492 | £16,904 | £17,327 | £17,846 | £84,817 |
| Total Expenses | £15,219 | £15,260 | £15,316 | £15,374 | £15,440 | £76,609 |
| Profit Before Tax | £1,029 | £1,232 | £1,588 | £1,953 | £2,406 | £8,208 |
| Profit After Tax | £833 | £998 | £1,286 | £1,582 | £1,949 | £6,649 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £837 | £1,001 | £7,786 | £13,185 | £17,389 | £40,198 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change