Flat
SO15
1 bed
1 bath
Brunel Road, Redbridge SO15
South East, England · SO15
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-4,740
↘ -12%After 5 Years
Change In Property Value
£17,738
↗ 14%After 5 Years
Return On Investment
34%
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 | £6,492 | £6,589 | £6,754 | £6,923 | £7,131 | £33,889 |
| Total Expenses | £7,609 | £7,664 | £7,724 | £7,785 | £7,848 | £38,629 |
| Profit Before Tax | £-1,117 | £-1,075 | £-970 | £-862 | £-717 | £-4,740 |
| Profit After Tax | £-1,117 | £-1,075 | £-970 | £-862 | £-717 | £-4,740 |
| Change In Property Value | £1,250 | £1,263 | £3,825 | £5,254 | £6,147 | £17,738 |
| Net Return | £133 | £188 | £2,856 | £4,392 | £5,429 | £12,998 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change