Flat
SE3
1 bed
1 bath
Kidbrooke Park Road, Kidbrooke Village SE3
London, England · SE3
View property listing
Initial Investment
£109,950First YearProfit From Rental Income
£3,999
↗ 4%After 5 Years
Change In Property Value
£47,301
↗ 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 | £15,264 | £15,493 | £15,725 | £16,118 | £16,521 | £79,122 |
| Total Expenses | £14,691 | £14,764 | £14,828 | £14,909 | £14,992 | £74,185 |
| Profit Before Tax | £573 | £729 | £897 | £1,209 | £1,529 | £4,937 |
| Profit After Tax | £464 | £590 | £727 | £979 | £1,239 | £3,999 |
| Change In Property Value | £3 | £6,940 | £12,388 | £16,485 | £11,484 | £47,301 |
| Net Return | £467 | £7,531 | £13,115 | £17,464 | £12,723 | £51,300 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 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