Flat
SE3
2 beds
2 baths
Maltby House, Kidbrook Village SE3
London, England · SE3
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£7,343
↗ 5%After 5 Years
Change In Property Value
£59,978
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,356 | £19,646 | £19,941 | £20,440 | £20,951 | £100,333 |
| Total Expenses | £18,093 | £18,172 | £18,242 | £18,334 | £18,428 | £91,268 |
| Profit Before Tax | £1,263 | £1,475 | £1,699 | £2,106 | £2,523 | £9,066 |
| Profit After Tax | £1,023 | £1,195 | £1,376 | £1,706 | £2,044 | £7,343 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £1,028 | £9,995 | £17,084 | £22,609 | £16,606 | £67,322 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change