Flat SE3 3 beds 3 baths

Podium House, Kidbrooke Village SE3

London, England · SE3

Initial Investment

First Year

£280,750First Year

Profit From Rental Income

After 5 Years

£21,578

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£113,822

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,744	£37,295	£37,855	£38,801	£39,771	£190,466
Total Expenses	£32,541	£32,646	£32,743	£32,879	£33,019	£163,827
Profit Before Tax	£4,203	£4,650	£5,112	£5,922	£6,752	£26,639
Profit After Tax	£3,405	£3,766	£4,141	£4,797	£5,469	£21,578
Change In Property Value	£8	£16,700	£29,810	£39,668	£27,636	£113,822
Net Return	£3,413	£20,466	£33,951	£44,465	£33,105	£135,400
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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