Flat SE4 3 beds 1 bath

Kentwell Close, Turnham Road, London SE4

London, England · SE4

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£8,935

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£54,519

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,396	£18,672	£18,952	£19,426	£19,911	£95,357
Total Expenses	£16,708	£16,786	£16,855	£16,944	£17,035	£84,327
Profit Before Tax	£1,688	£1,886	£2,097	£2,482	£2,876	£11,030
Profit After Tax	£1,367	£1,528	£1,699	£2,010	£2,330	£8,935
Change In Property Value	£4	£7,999	£14,278	£19,000	£13,237	£54,519
Net Return	£1,371	£9,527	£15,977	£21,011	£15,567	£63,453
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

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