Flat SE3 2 beds 2 baths

Kidbrooke Park Road, London SE3

London, England · SE3

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£8,093

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£62,704

↗ 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	£20,244	£20,548	£20,856	£21,377	£21,912	£104,937
Total Expenses	£18,825	£18,905	£18,977	£19,071	£19,167	£94,945
Profit Before Tax	£1,419	£1,642	£1,879	£2,306	£2,745	£9,991
Profit After Tax	£1,149	£1,330	£1,522	£1,868	£2,223	£8,093
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£1,154	£10,530	£17,944	£23,721	£17,447	£70,797
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change