Flat
SE6
1 bed
1 bath
Brownhill Road, Catford, London SE6
London, England · SE6
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£5,913
↗ 8%After 5 Years
Change In Property Value
£31,352
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,736 | £11,912 | £12,091 | £12,393 | £12,703 | £60,835 |
| Total Expenses | £10,574 | £10,641 | £10,700 | £10,772 | £10,846 | £53,534 |
| Profit Before Tax | £1,162 | £1,271 | £1,390 | £1,621 | £1,857 | £7,301 |
| Profit After Tax | £941 | £1,029 | £1,126 | £1,313 | £1,504 | £5,913 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £944 | £5,629 | £9,337 | £12,239 | £9,116 | £37,266 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change