Flat
SE9
1 bed
1 bath
Footscray Road, London SE9
London, England · SE9
View property listing
Initial Investment
£84,925First YearProfit From Rental Income
£6,650
↗ 8%After 5 Years
Change In Property Value
£37,555
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,500 | £13,703 | £13,908 | £14,256 | £14,612 | £69,978 |
| Total Expenses | £12,214 | £12,284 | £12,346 | £12,423 | £12,501 | £61,768 |
| Profit Before Tax | £1,286 | £1,418 | £1,562 | £1,833 | £2,111 | £8,210 |
| Profit After Tax | £1,041 | £1,149 | £1,265 | £1,485 | £1,710 | £6,650 |
| Change In Property Value | £3 | £5,510 | £9,835 | £13,088 | £9,118 | £37,555 |
| Net Return | £1,044 | £6,659 | £11,101 | £14,573 | £10,828 | £44,205 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change