Flat
SE3
4 beds
4 baths
Kidbrooke Village, Blackheathe Townhouse SE3
London, England · SE3
View property listing
Initial Investment
£406,250First YearProfit From Rental Income
£33,234
↗ 8%After 5 Years
Change In Property Value
£158,124
↗ 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 | £51,036 | £51,802 | £52,579 | £53,893 | £55,240 | £264,549 |
| Total Expenses | £44,427 | £44,553 | £44,672 | £44,845 | £45,023 | £223,519 |
| Profit Before Tax | £6,609 | £7,248 | £7,907 | £9,048 | £10,218 | £41,030 |
| Profit After Tax | £5,354 | £5,871 | £6,404 | £7,329 | £8,276 | £33,234 |
| Change In Property Value | £12 | £23,200 | £41,412 | £55,108 | £38,392 | £158,124 |
| Net Return | £5,365 | £29,071 | £47,817 | £62,437 | £46,668 | £191,359 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change