Flat
SE6
0 beds
1 bath
Catford Broadway, Catford, London SE6
London, England · SE6
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£44,609
↗ 16%After 5 Years
Change In Property Value
£115,867
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,356 | £44,006 | £44,666 | £45,783 | £46,928 | £224,740 |
| Total Expenses | £33,684 | £33,799 | £33,906 | £34,060 | £34,217 | £169,667 |
| Profit Before Tax | £9,672 | £10,207 | £10,760 | £11,723 | £12,711 | £55,073 |
| Profit After Tax | £7,834 | £8,268 | £8,716 | £9,496 | £10,296 | £44,609 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £7,843 | £25,268 | £39,061 | £49,877 | £38,428 | £160,476 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change